Carnival Corporation & plc 2nd Quarter Results
June 30, 2017
RELEASE OF CARNIVAL CORPORATION & PLC QUARTERLY REPORT ON FORM 10-Q
FOR THE SECOND QUARTER OF 2017
Carnival Corporation & plc announced its three and six months results of operations in its earnings release issued on June 22, 2017. Carnival Corporation & plc is hereby announcing that today it has filed its joint Quarterly Report on Form 10-Q ("Form 10-Q") with the U.S. Securities and Exchange Commission ("SEC") containing the Carnival Corporation & plc 2017 three and six months unaudited consolidated financial statements.
The information included in the attached Schedules A, B and C is extracted from the Form 10-Q and has been prepared in accordance with SEC rules and regulations. The Carnival Corporation & plc unaudited consolidated financial statements contained in the Form 10-Q have been prepared in accordance with generally accepted accounting principles in the United States of America ("U.S. GAAP").
· Schedule A contains the unaudited consolidated financial statements for Carnival Corporation & plc as of and for the three and six months ended May 31, 2017
· Schedule B contains the management's discussion and analysis ("MD&A") of financial conditions and results of operations
· Schedule C contains information on Carnival Corporation and Carnival plc's sales and purchases of their equity securities and use of proceeds from such sales
The Directors consider that within the Carnival Corporation and Carnival plc dual listed company ("DLC") arrangement, the most appropriate presentation of Carnival plc's results and financial position is by reference to the Carnival Corporation & plc U.S. GAAP unaudited consolidated financial statements.
MEDIA CONTACT INVESTOR RELATIONS CONTACT
Roger Frizzell Beth Roberts
001 305 406 7862 001 305 406 4832
The Form 10-Q, including the portions extracted for this announcement, is available for viewing on the SEC website at www.sec.gov under Carnival Corporation or Carnival plc or the Carnival Corporation & plc website at www.carnivalcorp.com or www.carnivalplc.com. A copy of the Form 10-Q has been submitted to the National Storage Mechanism and will shortly be available for inspection at www.morningstar.co.uk/uk/nsm. Additional information can be obtained via Carnival Corporation & plc's website listed above or by writing to Carnival plc at Carnival House, 100 Harbour Parade, Southampton, SO15 1ST, United Kingdom.
Carnival Corporation & plc is the world's largest leisure travel company and among the most profitable and financially strong in the cruise and vacation industries, with a portfolio of 10 dynamic brands that include nine of the world's leading cruise lines. With operations in North America, Europe, Australia and Asia, its portfolio features Carnival Cruise Line, Holland America Line, Princess Cruises, Seabourn, AIDA Cruises, Costa Cruises, Cunard, P&O Cruises (Australia) and P&O Cruises (UK), as well as Fathom, the corporation's immersion and enrichment experience brand.
Together, the corporation's cruise lines operate 103 ships with 231,000 lower berths visiting over 700 ports around the world, with 17 new ships scheduled to be delivered between 2018 and 2022. Carnival Corporation & plc also operates Holland America Princess Alaska Tours, the leading tour company in Alaska and the Canadian Yukon. Traded on both the New York and London Stock Exchanges, Carnival Corporation & plc is the only group in the world to be included in both the S&P 500 and the FTSE 100 indices.
In 2017, Fast Company recognized Carnival Corporation as being among the "Top 10 Most Innovative Companies" in both the design and travel categories. Fast Company specifically recognized Carnival Corporation for its work in developing Ocean Medallion™, a high-tech wearable device that enables the world's first interactive guest experience platform capable of transforming vacation travel into a highly personalized and elevated level of customized service.
Additional information can be found on www.carnival.com, www.fathom.org, www.hollandamerica.com, www.princess.com, www.seabourn.com, www.aida.de, www.costacruise.com, www.cunard.com, www.pocruises.com.au and www.pocruises.com.
SCHEDULE A
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements.
CARNIVAL CORPORATION & PLC
CONSOLIDATED STATEMENTS OF INCOME
(UNAUDITED)
(in millions, except per share data)
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
2017 |
|
2016 |
|
2017 |
|
2016 |
||||||||
|
Revenues |
|
|
|
|
|
|
|
||||||||
|
Cruise |
|
|
|
|
|
|
|
||||||||
|
Passenger tickets |
$ |
2,872 |
|
|
$ |
2,696 |
|
|
$ |
5,676 |
|
|
$ |
5,414 |
|
|
Onboard and other |
1,036 |
|
|
978 |
|
|
2,014 |
|
|
1,901 |
|
||||
|
Tour and other |
37 |
|
|
31 |
|
|
46 |
|
|
42 |
|
||||
|
|
3,945 |
|
|
3,705 |
|
|
7,736 |
|
|
7,357 |
|
||||
|
Operating Costs and Expenses |
|
|
|
|
|
|
|
||||||||
|
Cruise |
|
|
|
|
|
|
|
||||||||
|
Commissions, transportation and other |
513 |
|
|
495 |
|
|
1,082 |
|
|
1,077 |
|
||||
|
Onboard and other |
129 |
|
|
123 |
|
|
253 |
|
|
240 |
|
||||
|
Payroll and related |
513 |
|
|
502 |
|
|
1,032 |
|
|
994 |
|
||||
|
Fuel |
310 |
|
|
196 |
|
|
607 |
|
|
383 |
|
||||
|
Food |
253 |
|
|
248 |
|
|
504 |
|
|
495 |
|
||||
|
Other ship operating |
685 |
|
|
667 |
|
|
1,346 |
|
|
1,271 |
|
||||
|
Tour and other |
33 |
|
|
27 |
|
|
46 |
|
|
41 |
|
||||
|
|
2,436 |
|
|
2,258 |
|
|
4,870 |
|
|
4,501 |
|
||||
|
Selling and administrative |
553 |
|
|
532 |
|
|
1,102 |
|
|
1,083 |
|
||||
|
Depreciation and amortization |
456 |
|
|
437 |
|
|
896 |
|
|
861 |
|
||||
|
|
3,445 |
|
|
3,227 |
|
|
6,868 |
|
|
6,445 |
|
||||
|
Operating Income |
500 |
|
|
478 |
|
|
868 |
|
|
912 |
|
||||
|
Nonoperating Income (Expense) |
|
|
|
|
|
|
|
||||||||
|
Interest income |
2 |
|
|
2 |
|
|
4 |
|
|
3 |
|
||||
|
Interest expense, net of capitalized interest |
(50 |
) |
|
(57 |
) |
|
(101 |
) |
|
(108 |
) |
||||
|
(Losses) gains on fuel derivatives, net |
(53 |
) |
|
171 |
|
|
(27 |
) |
|
(65 |
) |
||||
|
Other (expense) income, net |
(15 |
) |
|
13 |
|
|
(7 |
) |
|
8 |
|
||||
|
|
(116 |
) |
|
129 |
|
|
(131 |
) |
|
(162 |
) |
||||
|
Income Before Income Taxes |
384 |
|
|
607 |
|
|
737 |
|
|
750 |
|
||||
|
Income Tax Expense, Net |
(5 |
) |
|
(2 |
) |
|
(7 |
) |
|
(3 |
) |
||||
|
Net Income |
$ |
379 |
|
|
$ |
605 |
|
|
$ |
730 |
|
|
$ |
747 |
|
|
Earnings Per Share |
|
|
|
|
|
|
|
||||||||
|
Basic |
$ |
0.52 |
|
|
$ |
0.81 |
|
|
$ |
1.01 |
|
|
$ |
0.99 |
|
|
Diluted |
$ |
0.52 |
|
|
$ |
0.80 |
|
|
$ |
1.00 |
|
|
$ |
0.98 |
|
|
Dividends Declared Per Share |
$ |
0.40 |
|
|
$ |
0.35 |
|
|
$ |
0.75 |
|
|
$ |
0.65 |
|
The accompanying notes are an integral part of these consolidated financial statements.
CARNIVAL CORPORATION & PLC
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(UNAUDITED)
(in millions)
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
2017 |
|
2016 |
|
2017 |
|
2016 |
||||||||
|
Net Income |
$ |
379 |
|
|
$ |
605 |
|
|
$ |
730 |
|
|
$ |
747 |
|
|
Items Included in Other Comprehensive Income |
|
|
|
|
|
|
|
||||||||
|
Change in foreign currency translation adjustment |
257 |
|
|
280 |
|
|
257 |
|
|
72 |
|
||||
|
Other |
29 |
|
|
15 |
|
|
43 |
|
|
21 |
|
||||
|
Other Comprehensive Income |
286 |
|
|
295 |
|
|
300 |
|
|
93 |
|
||||
|
Total Comprehensive Income |
$ |
665 |
|
|
$ |
900 |
|
|
$ |
1,030 |
|
|
$ |
840 |
|
The accompanying notes are an integral part of these consolidated financial statements.
CARNIVAL CORPORATION & PLC
CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
(in millions, except par values)
|
|
May 31, |
|
November 30, |
||||
|
ASSETS |
|
|
|
||||
|
Current Assets |
|
|
|
||||
|
Cash and cash equivalents |
$ |
597 |
|
|
$ |
603 |
|
|
Trade and other receivables, net |
319 |
|
|
298 |
|
||
|
Inventories |
351 |
|
|
322 |
|
||
|
Prepaid expenses and other |
507 |
|
|
466 |
|
||
|
Total current assets |
1,774 |
|
|
1,689 |
|
||
|
Property and Equipment, Net |
33,823 |
|
|
32,429 |
|
||
|
Goodwill |
2,953 |
|
|
2,910 |
|
||
|
Other Intangibles |
1,286 |
|
|
1,275 |
|
||
|
Other Assets |
615 |
|
|
578 |
|
||
|
|
$ |
40,451 |
|
|
$ |
38,881 |
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
||||
|
Current Liabilities |
|
|
|
||||
|
Short-term borrowings |
$ |
675 |
|
|
$ |
457 |
|
|
Current portion of long-term debt |
1,108 |
|
|
640 |
|
||
|
Accounts payable |
690 |
|
|
713 |
|
||
|
Accrued liabilities and other |
1,807 |
|
|
1,740 |
|
||
|
Customer deposits |
4,778 |
|
|
3,522 |
|
||
|
Total current liabilities |
9,058 |
|
|
7,072 |
|
||
|
Long-Term Debt |
7,635 |
|
|
8,302 |
|
||
|
Other Long-Term Liabilities |
794 |
|
|
910 |
|
||
|
Contingencies |
|
|
|
||||
|
Shareholders' Equity |
|
|
|
||||
|
Common stock of Carnival Corporation, $0.01 par value; 1,960 shares authorized; 655 shares at 2017 and 654 shares at 2016 issued |
7 |
|
|
7 |
|
||
|
Ordinary shares of Carnival plc, $1.66 par value; 217 shares at 2017 and 2016 issued |
358 |
|
|
358 |
|
||
|
Additional paid-in capital |
8,673 |
|
|
8,632 |
|
||
|
Retained earnings |
22,026 |
|
|
21,843 |
|
||
|
Accumulated other comprehensive loss |
(2,154 |
) |
|
(2,454 |
) |
||
|
Treasury stock, 118 shares at 2017 and 2016 of Carnival Corporation and 30 shares at 2017 and 27 shares at 2016 of Carnival plc, at cost |
(5,946 |
) |
|
(5,789 |
) |
||
|
Total shareholders' equity |
22,964 |
|
|
22,597 |
|
||
|
|
$ |
40,451 |
|
|
$ |
38,881 |
|
The accompanying notes are an integral part of these consolidated financial statements.
CARNIVAL CORPORATION & PLC
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
(in millions)
|
|
Six Months Ended |
||||||
|
|
2017 |
|
2016 |
||||
|
OPERATING ACTIVITIES |
|
|
|
||||
|
Net income |
$ |
730 |
|
|
$ |
747 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities |
|
|
|
||||
|
Depreciation and amortization |
896 |
|
|
861 |
|
||
|
Losses on fuel derivatives, net |
27 |
|
|
65 |
|
||
|
Share-based compensation |
34 |
|
|
28 |
|
||
|
Other, net |
36 |
|
|
22 |
|
||
|
|
1,723 |
|
|
1,723 |
|
||
|
Changes in operating assets and liabilities |
|
|
|
||||
|
Receivables |
(8 |
) |
|
(40 |
) |
||
|
Inventories |
(19 |
) |
|
16 |
|
||
|
Prepaid expenses and other |
(28 |
) |
|
4 |
|
||
|
Accounts payable |
(38 |
) |
|
36 |
|
||
|
Accrued liabilities and other |
(20 |
) |
|
(84 |
) |
||
|
Customer deposits |
1,239 |
|
|
1,026 |
|
||
|
Net cash provided by operating activities |
2,849 |
|
|
2,681 |
|
||
|
INVESTING ACTIVITIES |
|
|
|
||||
|
Additions to property and equipment |
(1,859 |
) |
|
(1,966 |
) |
||
|
Proceeds from sales of ships |
- |
|
|
19 |
|
||
|
Payments of fuel derivative settlements |
(99 |
) |
|
(170 |
) |
||
|
Collateral payments for fuel derivatives |
- |
|
|
(25 |
) |
||
|
Other, net |
24 |
|
|
(31 |
) |
||
|
Net cash used in investing activities |
(1,934 |
) |
|
(2,173 |
) |
||
|
FINANCING ACTIVITIES |
|
|
|
||||
|
Proceeds from short-term borrowings, net |
182 |
|
|
379 |
|
||
|
Principal repayments of long-term debt |
(907 |
) |
|
(869 |
) |
||
|
Proceeds from issuance of long-term debt |
467 |
|
|
934 |
|
||
|
Dividends paid |
(507 |
) |
|
(459 |
) |
||
|
Purchases of treasury stock |
(152 |
) |
|
(1,401 |
) |
||
|
Sales of treasury stock |
- |
|
|
40 |
|
||
|
Other, net |
(18 |
) |
|
(5 |
) |
||
|
Net cash used in financing activities |
(935 |
) |
|
(1,381 |
) |
||
|
Effect of exchange rate changes on cash and cash equivalents |
14 |
|
|
(3 |
) |
||
|
Net decrease in cash and cash equivalents |
(6 |
) |
|
(876 |
) |
||
|
Cash and cash equivalents at beginning of period |
603 |
|
|
1,395 |
|
||
|
Cash and cash equivalents at end of period |
$ |
597 |
|
|
$ |
519 |
|
The accompanying notes are an integral part of these consolidated financial statements.
CARNIVAL CORPORATION & PLC
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
NOTE 1 - General
The consolidated financial statements include the accounts of Carnival Corporation and Carnival plc and their respective subsidiaries. Together with their consolidated subsidiaries, they are referred to collectively in these consolidated financial statements and elsewhere in this joint Quarterly Report on Form 10-Q as "Carnival Corporation & plc," "our," "us" and "we."
Basis of Presentation
The Consolidated Statements of Income and the Consolidated Statements of Comprehensive Income for the three and six months ended May 31, 2017 and 2016, the Consolidated Balance Sheet at May 31, 2017 and the Consolidated Statements of Cash Flows for the six months ended May 31, 2017 and 2016 are unaudited and, in the opinion of our management, contain all adjustments necessary for a fair statement. Our interim consolidated financial statements should be read in conjunction with the audited consolidated financial statements and the related notes included in the Carnival Corporation & plc 2016 joint Annual Report on Form 10-K ("Form 10-K") filed with the U.S. Securities and Exchange Commission on January 30, 2017. Our operations are seasonal and results for interim periods are not necessarily indicative of the results for the entire year.
Accounting Pronouncements
The Financial Accounting Standards Board ("FASB") issued amended guidance regarding accounting for Interest - Imputation of Interest, which simplifies the presentation of debt issuance costs and which clarifies the presentation and subsequent measurement of debt issuance costs related to line-of-credit arrangements. The guidance requires that debt issuance costs related to a recognized debt liability be presented on the balance sheet as a direct deduction from the carrying amount of that debt liability. On December 1, 2016, we adopted this guidance using the retrospective approach and reclassified $55 million from Other Assets to Long-Term Debt on our November 30, 2016 Consolidated Balance Sheet.
The FASB issued amended guidance regarding Compensation - Stock Compensation - Improvements to Employee Share-Based Payment Accounting, which simplifies several aspects of the accounting for share-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities and classification on the statement of cash flows. On December 1, 2016, we early adopted this guidance using the modified retrospective transition method. The impact of adopting this guidance was primarily related to forfeitures and immaterial to our consolidated financial statements.
The FASB issued amended guidance regarding accounting for Intangibles - Goodwill and Other - Internal-Use Software, which clarifies the accounting for fees paid in a cloud computing arrangement. The amendments provide guidance to customers about whether a cloud computing arrangement includes a software license or if the arrangement should be accounted for as a service contract. The amendments impact the accounting for software licenses but will not change a customer's accounting for service contracts. On December 1, 2016, we adopted this guidance on a prospective basis, and it did not have a material impact to our consolidated financial statements.
The FASB issued amended guidance regarding accounting for Derivatives and Hedging - Effect of Derivative Contract Novations on Existing Hedge Accounting Relationships, which clarifies that a change in the counterparty to a derivative instrument that has been designated as a hedging instrument does not, in and of itself, require dedesignation of that hedging relationship provided that all other hedge accounting criteria continue to be met. On March 1, 2017, we early adopted this guidance on a prospective basis, and it did not have a material impact to our consolidated financial statements.
The FASB issued amended guidance regarding accounting for Derivatives and Hedging - Contingent Put and Call Options in Debt Instruments, which clarifies the requirements for assessing whether contingent call and put options that can accelerate the payment of principal on debt instruments are clearly and closely related to their debt hosts or whether the embedded call and put options should be bifurcated from the related debt instrument and accounted for separately as a derivative. This guidance is required to be adopted by us in the first quarter of 2018 and must be applied using a modified retrospective approach. Early adoption is permitted, including adoption in an interim period. We are currently evaluating the impact this guidance will have on our consolidated financial statements.
The FASB issued guidance regarding Presentation of Financial Statements - Going Concern, which requires management to evaluate, at each annual and interim reporting period, whether there are conditions or events that raise substantial doubt about the entity's ability to continue as a going concern within one year after the date the financial statements are issued and to provide related disclosures. This guidance is required to be adopted by us at November 30, 2017. Early adoption is permitted. The adoption of this guidance is not expected to have a material impact to our consolidated financial statements.
The FASB issued amended guidance regarding accounting for Revenue from Contracts with Customers, which requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers. When effective, this standard will replace most existing revenue recognition guidance in U.S. generally accepted accounting principles ("U.S. GAAP"). The standard also requires more detailed disclosures and provides additional guidance for transactions that were not comprehensively addressed in U.S. GAAP. This guidance is required to be adopted by us in the first quarter of 2019 by either recasting all years presented in our financial statements or by recording the impact of adoption as an adjustment to retained earnings at the beginning of the year of adoption. We are currently evaluating the impact this guidance will have on our consolidated financial statements.
The FASB issued guidance regarding Business Combinations - Clarifying the Definition of a Business, which assists entities with evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. This guidance is required to be adopted by us in the first quarter of 2019 on a prospective basis. Early adoption is permitted, including adoption in an interim period. We are currently evaluating the impact this guidance will have on our consolidated financial statements.
The FASB issued amended guidance regarding Statement of Cash Flows - Classification of Certain Cash Receipts and Cash Payments, which clarifies how certain cash receipts and cash payments are presented and classified in the statement of cash flows. The amendments are aimed at reducing the existing diversity in practice. The guidance is required to be adopted by us in the first quarter of 2019 and should be applied using a retrospective transition method for each period presented. Early adoption is permitted, including adoption in an interim period. We are currently evaluating the impact this guidance will have on our consolidated financial statements.
The FASB issued guidance regarding Statement of Cash Flows - Restricted Cash, which requires restricted cash to be presented with cash and cash equivalents in the statement of cash flows. This guidance is required to be adopted by us in the first quarter of 2019 and must be applied using a retrospective transition method to each period presented. Early adoption is permitted, including adoption in an interim period. The adoption of this guidance is not expected to have a material impact to our consolidated financial statements.
The FASB issued guidance regarding Compensation - Retirement Benefits - Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost, which requires the bifurcation of net benefit cost. This guidance is required to be adopted by us in the first quarter of 2019. Early adoption is permitted. The adoption of this guidance is not expected to have a material impact to our consolidated financial statements.
The FASB issued guidance regarding accounting for Leases, which requires an entity to recognize both assets and liabilities arising from financing and operating leases, along with additional qualitative and quantitative disclosures. This guidance is required to be adopted by us in the first quarter of 2020. We are currently evaluating the impact this guidance will have on our consolidated financial statements.
The FASB issued guidance regarding Intangibles - Goodwill and Other - Simplifying the Accounting for Goodwill Impairment, which simplifies the accounting for goodwill impairment by removing Step 2 of the goodwill impairment test requiring a hypothetical purchase price allocation. This guidance is required to be adopted by us in the first quarter of 2021 on a prospective basis. Early adoption is permitted for any impairment tests performed after January 1, 2017. We are currently evaluating the impact this guidance will have on our consolidated financial statements.
Other
Cruise passenger ticket revenues include fees, taxes and charges collected by us from our guests. The portion of these fees, taxes and charges included in passenger ticket revenues and commissions, transportation and other costs were $136 million and $123 million and $279 million and $259 million for the three and six months ended May 31, 2017 and 2016, respectively.
NOTE 2 - Unsecured Debt
At May 31, 2017, our short-term borrowings included euro-denominated commercial paper of $670 million.
In January 2017, we borrowed $100 million under a floating rate bank loan, due in January 2022.
In January 2017, we entered into an approximately $800 million export credit facility, which may be drawn in euros or U.S. dollars in 2021 and will be due in semi-annual installments through 2033. The interest rate on this export credit facility can be fixed or floating, at our discretion.
In April 2017, we entered into two euro-denominated export credit facilities totaling $1.6 billion. The facilities are expected to be drawn in 2021 and 2022 and will be due in semi-annual installments through 2033 and 2034, respectively. The interest rate on these export credit facilities can be fixed or floating, at our discretion.
In May 2017, we repaid $620 million of export credit facilities prior to their 2025 and 2026 maturity dates.
In May 2017, we borrowed $367 million under an export credit facility. The facility is due in semi-annual installments through April 2028.
For the six months ended May 31, 2017, we had borrowings of $111 million and repayments of $364 million of commercial paper with original maturities greater than three months.
We use the net proceeds from our borrowings for general corporate purposes and purchases of new ships.
NOTE 3 - Contingencies
Litigation
In the normal course of our business, various claims and lawsuits have been filed or are pending against us. Most of these claims and lawsuits are covered by insurance and the maximum amount of our liability, net of any insurance recoverables, is typically limited to our self-insurance retention levels. We believe the ultimate outcome of these claims and lawsuits will not have a material impact on our consolidated financial statements.
Contingent Obligation - Lease Out and Lease Back Type Transaction
At May 31, 2017, we had an estimated contingent obligation of $122 million. At the inception of the lease, we paid the aggregate of the net present value of the obligation to a group of major financial institutions, who agreed to act as payment undertakers and directly pay this obligation. As a result, this contingent obligation is considered extinguished and neither the funds nor the contingent obligation have been included in our Consolidated Balance Sheets. In January 2016, we exercised our option to terminate, at no cost, this transaction as of January 2, 2018.
Contingent Obligations - Indemnifications
Some of the debt contracts we enter into include indemnification provisions obligating us to make payments to the counterparty if certain events occur. These contingencies generally relate to changes in taxes or changes in laws which increase our lender's costs. The indemnification clauses are often standard contractual terms and were entered into in the normal course of business. There are no stated or notional amounts included in the indemnification clauses, and we are not able to estimate the maximum potential amount of future payments, if any, under these indemnification clauses. We have not been required to make any material payments under such indemnification clauses in the past and we do not believe a request for material future indemnification payments is probable.
NOTE 4 - Fair Value Measurements, Derivative Instruments and Hedging Activities
Fair Value Measurements
Fair value is defined as the amount that would be received for selling an asset or paid to transfer a liability in an orderly transaction between market participants and is measured using inputs in one of the following three categories:
• Level 1 measurements are based on unadjusted quoted prices in active markets for identical assets or liabilities that we have the ability to access. Valuation of these items does not entail a significant amount of judgment.
• Level 2 measurements are based on quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active or market data other than quoted prices that are observable for the assets or liabilities.
• Level 3 measurements are based on unobservable data that are supported by little or no market activity and are significant to the fair value of the assets or liabilities.
Considerable judgment may be required in interpreting market data used to develop the estimates of fair value. Accordingly, certain estimates of fair value presented herein are not necessarily indicative of the amounts that could be realized in a current or future market exchange.
Financial Instruments that are not Measured at Fair Value on a Recurring Basis
The carrying values, estimated fair values and basis of valuation of our financial instrument assets and liabilities not measured at fair value on a recurring basis were as follows (in millions):
|
|
May 31, 2017 |
|
November 30, 2016 |
||||||||||||||||||||||||||||
|
|
Carrying |
|
Fair Value |
|
Carrying |
|
Fair Value |
||||||||||||||||||||||||
|
|
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Level 1 |
|
Level 2 |
|
Level 3 |
|||||||||||||||||||
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Long-term other assets (a) |
$ |
139 |
|
|
$ |
- |
|
|
$ |
54 |
|
|
$ |
81 |
|
|
$ |
99 |
|
|
$ |
1 |
|
|
$ |
68 |
|
|
$ |
31 |
|
|
Total |
$ |
139 |
|
|
$ |
- |
|
|
$ |
54 |
|
|
$ |
81 |
|
|
$ |
99 |
|
|
$ |
1 |
|
|
$ |
68 |
|
|
$ |
31 |
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Fixed rate debt (b) |
$ |
5,604 |
|
|
$ |
- |
|
|
$ |
5,943 |
|
|
$ |
- |
|
|
$ |
5,436 |
|
|
$ |
- |
|
|
$ |
5,727 |
|
|
$ |
- |
|
|
Floating rate debt (b) |
3,870 |
|
|
- |
|
|
3,900 |
|
|
- |
|
|
4,018 |
|
|
- |
|
|
4,048 |
|
|
- |
|
||||||||
|
Total |
$ |
9,474 |
|
|
$ |
- |
|
|
$ |
9,843 |
|
|
$ |
- |
|
|
$ |
9,454 |
|
|
$ |
- |
|
|
$ |
9,775 |
|
|
$ |
- |
|
(a) Long-term other assets are substantially all comprised of notes and other receivables. The fair values of our Level 2 notes and other receivables were based on estimated future cash flows discounted at appropriate market interest rates. The fair values of our Level 3 notes receivable were estimated using risk-adjusted discount rates.
(b) The debt amounts above do not include the impact of interest rate swaps or debt issuance costs. The fair values of our publicly-traded notes were based on their unadjusted quoted market prices in markets that are not sufficiently active to be Level 1 and, accordingly, are considered Level 2. The fair values of our other debt were estimated based on appropriate market interest rates being applied to this debt.
Nonfinancial Instruments that are Measured at Fair Value on a Nonrecurring Basis
Valuation of Goodwill and Other Intangibles
The reconciliation of the changes in the carrying amounts of our goodwill was as follows (in millions):
|
|
North America |
|
EAA (a) |
|
Total |
||||||
|
Balance at November 30, 2016 |
$ |
1,898 |
|
|
$ |
1,012 |
|
|
$ |
2,910 |
|
|
Foreign currency translation adjustment |
- |
|
|
43 |
|
|
43 |
|
|||
|
Balance at May 31, 2017 |
$ |
1,898 |
|
|
$ |
1,055 |
|
|
$ |
2,953 |
|
(a) Europe, Australia & Asia ("EAA")
The reconciliation of the changes in the carrying amounts of our other intangible assets not subject to amortization, which represent trademarks, was as follows (in millions):
|
|
North America |
|
EAA |
|
Total |
||||||
|
Balance at November 30, 2016 |
$ |
927 |
|
|
$ |
279 |
|
|
$ |
1,206 |
|
|
Foreign currency translation adjustment |
- |
|
|
9 |
|
|
9 |
|
|||
|
Balance at May 31, 2017 |
$ |
927 |
|
|
$ |
288 |
|
|
$ |
1,215 |
|
At July 31, 2016, we performed our annual goodwill and trademark impairment reviews and there was no impairment.
The determination of our reporting unit goodwill and trademark fair values includes numerous assumptions that are subject to various risks and uncertainties. We believe that we have made reasonable estimates and judgments. A change in the conditions, circumstances or strategy, including decisions about the allocation of new ships amongst brands and the transfer of ships between brands (influencing fair values in the future), may result in a need to recognize an impairment charge.
The reconciliation of the changes in the net carrying amounts of our other intangible assets subject to amortization, which represent port usage rights and other amortizable intangibles, was as follows (in millions):
|
|
Cruise Support |
|
EAA |
|
Tour and Other Segment |
|
Total |
||||||||
|
Balance at November 30, 2016 |
$ |
57 |
|
|
$ |
12 |
|
|
$ |
- |
|
|
$ |
69 |
|
|
Additions |
- |
|
|
- |
|
|
4 |
|
|
4 |
|
||||
|
Amortization |
(2 |
) |
|
- |
|
|
(1 |
) |
|
(3 |
) |
||||
|
Foreign currency translation adjustment |
- |
|
|
1 |
|
|
- |
|
|
1 |
|
||||
|
Balance at May 31, 2017 |
$ |
55 |
|
|
$ |
13 |
|
|
$ |
3 |
|
|
$ |
71 |
|
Financial Instruments that are Measured at Fair Value on a Recurring Basis
The estimated fair value and basis of valuation of our financial instrument assets and liabilities measured at fair value on a recurring basis were as follows (in millions):
|
|
May 31, 2017 |
|
November 30, 2016 |
||||||||||||||||||||
|
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Level 1 |
|
Level 2 |
|
Level 3 |
||||||||||||
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash and cash equivalents (a) |
$ |
597 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
603 |
|
|
$ |
- |
|
|
$ |
- |
|
|
Restricted cash |
16 |
|
|
- |
|
|
- |
|
|
60 |
|
|
- |
|
|
- |
|
||||||
|
Short-term investments (b) |
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
21 |
|
||||||
|
Marketable securities held in rabbi trusts (c) |
92 |
|
|
4 |
|
|
- |
|
|
93 |
|
|
4 |
|
|
- |
|
||||||
|
Derivative financial instruments |
- |
|
|
10 |
|
|
- |
|
|
- |
|
|
15 |
|
|
- |
|
||||||
|
Total |
$ |
705 |
|
|
$ |
14 |
|
|
$ |
- |
|
|
$ |
756 |
|
|
$ |
19 |
|
|
$ |
21 |
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Derivative financial instruments |
$ |
- |
|
|
$ |
313 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
434 |
|
|
$ |
- |
|
|
Total |
$ |
- |
|
|
$ |
313 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
434 |
|
|
$ |
- |
|
(a) Cash and cash equivalents are comprised of cash and marketable securities with maturities of less than 90 days.
(b) The fair value of the auction rate security included in short-term investments, as of November 30, 2016, was based on a broker quote in an inactive market, which is considered a Level 3 input. This auction-rate security was sold in December 2016.
(c) At May 31, 2017, marketable securities held in rabbi trusts were comprised of Level 1 bonds, frequently-priced mutual funds invested in common stocks and money market funds and Level 2 other investments. Their use is restricted to funding certain deferred compensation and non-qualified U.S. pension plans.
Derivative Instruments and Hedging Activities
The estimated fair values of our derivative financial instruments and their location in the Consolidated Balance Sheets were as follows (in millions):
|
|
|||||||||
|
|
Balance Sheet Location |
|
May 31, |
|
November 30, 2016 |
||||
|
Derivative assets |
|
|
|
|
|
||||
|
Derivatives designated as hedging instruments |
|
|
|
|
|
||||
|
Net investment hedges (a) |
Prepaid expenses and other |
|
$ |
9 |
|
|
$ |
12 |
|
|
|
Other assets |
|
- |
|
|
3 |
|
||
|
Foreign currency zero cost collars (c) |
Other assets |
|
1 |
|
|
- |
|
||
|
Total derivative assets |
|
|
$ |
10 |
|
|
$ |
15 |
|
|
Derivative liabilities |
|
|
|
|
|
||||
|
Derivatives designated as hedging instruments |
|
|
|
|
|
||||
|
Net investment hedges (a) |
Accrued liabilities and other |
|
$ |
- |
|
|
$ |
26 |
|
|
|
Other long-term liabilities |
|
14 |
|
|
- |
|
||
|
Interest rate swaps (b) |
Accrued liabilities and other |
|
10 |
|
|
10 |
|
||
|
|
Other long-term liabilities |
|
20 |
|
|
23 |
|
||
|
Foreign currency zero cost collars (c) |
Accrued liabilities and other |
|
- |
|
|
12 |
|
||
|
|
Other long-term liabilities |
|
- |
|
|
21 |
|
||
|
|
|
|
44 |
|
|
92 |
|
||
|
Derivatives not designated as hedging instruments |
|
|
|
|
|
||||
|
Fuel (d) |
Accrued liabilities and other |
|
184 |
|
|
198 |
|
||
|
|
Other long-term liabilities |
|
85 |
|
|
144 |
|
||
|
|
|
|
269 |
|
|
342 |
|
||
|
Total derivative liabilities |
|
|
$ |
313 |
|
|
$ |
434 |
|
(a) We had foreign currency forwards totaling $11 million at May 31, 2017 and $456 million at November 30, 2016 that are designated as hedges of our net investments in foreign operations, which have a euro-denominated functional currency. At May 31, 2017, these foreign currency forwards settle through July 2017. We also had foreign currency swaps totaling $306 million at May 31, 2017 and $291 million at November 30, 2016 that are designated as hedges of our net investments in foreign operations, which have a euro-denominated functional currency. At May 31, 2017, these foreign currency swaps settle through 2019.
(b) We have euro interest rate swaps designated as cash flow hedges whereby we receive floating interest rate payments in exchange for making fixed interest rate payments. These interest rate swap agreements effectively changed $489 million at May 31, 2017 and $500 million at November 30, 2016 of EURIBOR-based floating rate euro debt to fixed rate euro debt. At May 31, 2017, these interest rate swaps settle through 2025.
(c) At May 31, 2017 and November 30, 2016, we had foreign currency derivatives consisting of foreign currency zero cost collars that are designated as foreign currency cash flow hedges for a portion of our euro-denominated shipbuilding payments. See "Newbuild Currency Risks" below for additional information regarding these derivatives.
(d) At May 31, 2017 and November 30, 2016, we had fuel derivatives consisting of zero cost collars on Brent crude oil ("Brent") to cover a portion of our estimated fuel consumption through 2018. See "Fuel Price Risks" below for additional information regarding these derivatives.
Our derivative contracts include rights of offset with our counterparties. We have elected to net certain of our derivative assets and liabilities within counterparties. The amounts recognized within assets and liabilities were as follows (in millions):
|
|
|
May 31, 2017 |
||||||||||||||||||
|
|
|
Gross Amounts |
|
Gross Amounts Offset in the Balance Sheet |
|
Total Net Amounts Presented in the Balance Sheet |
|
Gross Amounts not Offset in the Balance Sheet |
|
Net Amounts |
||||||||||
|
Assets |
|
$ |
10 |
|
|
$ |
- |
|
|
$ |
10 |
|
|
$ |
(9 |
) |
|
$ |
1 |
|
|
Liabilities |
|
$ |
313 |
|
|
$ |
- |
|
|
$ |
313 |
|
|
$ |
(9 |
) |
|
$ |
304 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
November 30, 2016 |
||||||||||||||||||
|
|
|
Gross Amounts |
|
Gross Amounts Offset in the Balance Sheet |
|
Total Net Amounts Presented in the Balance Sheet |
|
Gross Amounts not Offset in the Balance Sheet |
|
Net Amounts |
||||||||||
|
Assets |
|
$ |
15 |
|
|
$ |
- |
|
|
$ |
15 |
|
|
$ |
(15 |
) |
|
$ |
- |
|
|
Liabilities |
|
$ |
434 |
|
|
$ |
- |
|
|
$ |
434 |
|
|
$ |
(15 |
) |
|
$ |
419 |
|
The effective gain (loss) portions of our derivatives qualifying and designated as hedging instruments recognized in other comprehensive income were as follows (in millions):
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
2017 |
|
2016 |
|
2017 |
|
2016 |
||||||||
|
Net investment hedges |
$ |
(17 |
) |
|
$ |
(4 |
) |
|
$ |
(16 |
) |
|
$ |
(17 |
) |
|
Foreign currency zero cost collars - cash flow hedges |
$ |
27 |
|
|
$ |
9 |
|
|
$ |
35 |
|
|
$ |
19 |
|
|
Interest rate swaps - cash flow hedges |
$ |
3 |
|
|
$ |
6 |
|
|
$ |
4 |
|
|
$ |
3 |
|
There are no credit risk related contingent features in our derivative agreements, except for bilateral credit provisions within our fuel derivative counterparty agreements. These provisions require cash collateral to be posted or received to the extent the fuel derivative fair value payable to or receivable from an individual counterparty exceeds $100 million. At May 31, 2017 and November 30, 2016, no collateral was required to be posted to or received from our fuel derivative counterparties.
The amount of estimated cash flow hedges' unrealized gains and losses that are expected to be reclassified to earnings in the next twelve months is not significant. We have not provided additional disclosures of the impact that derivative instruments and hedging activities have on our consolidated financial statements as of May 31, 2017 and November 30, 2016 and for the three and six months ended May 31, 2017 and 2016 where such impacts were not significant.
Fuel Price Risks
Substantially all of our exposure to market risk for changes in fuel prices relates to the consumption of fuel on our ships. We have Brent call options and Brent put options, collectively referred to as zero cost collars, that establish ceiling and floor prices and mitigate a portion of our economic risk attributable to potential fuel price increases. To maximize operational flexibility we utilized derivative markets with significant trading liquidity.
Our zero cost collars are based on Brent prices whereas the actual fuel used on our ships is marine fuel. Changes in the Brent prices may not show a high degree of correlation with changes in our underlying marine fuel prices. We will not realize any economic gain or loss upon the monthly maturities of our zero cost collars unless the average monthly price of Brent is above the ceiling price or below the floor price. We believe that these zero cost collars will act as economic hedges; however, hedge accounting is not applied.
Our unrealized and realized (losses) gains, net on fuel derivatives were as follows (in millions):
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
2017 |
|
2016 |
|
2017 |
|
2016 |
||||||||
|
Unrealized (losses) gains on fuel derivatives, net |
$ |
(2 |
) |
|
$ |
242 |
|
|
$ |
69 |
|
|
$ |
96 |
|
|
Realized losses on fuel derivatives, net |
(51 |
) |
|
(71 |
) |
|
(96 |
) |
|
(161 |
) |
||||
|
(Losses) gains on fuel derivatives, net |
$ |
(53 |
) |
|
$ |
171 |
|
|
$ |
(27 |
) |
|
$ |
(65 |
) |
At May 31, 2017, our outstanding fuel derivatives consisted of zero cost collars on Brent as follows:
|
Maturities (a) |
Transaction |
|
Barrels |
|
Weighted-Average |
|
Weighted-Average |
|||||
|
Fiscal 2017 (3Q - 4Q) |
|
|
|
|
|
|
|
|||||
|
|
February 2013 |
|
1,638 |
|
|
$ |
80 |
|
|
$ |
115 |
|
|
|
April 2013 |
|
1,014 |
|
|
$ |
75 |
|
|
$ |
110 |
|
|
|
January 2014 |
|
900 |
|
|
$ |
75 |
|
|
$ |
114 |
|
|
|
October 2014 |
|
510 |
|
|
$ |
80 |
|
|
$ |
113 |
|
|
|
|
|
4,062 |
|
|
|
|
|
||||
|
Fiscal 2018 |
|
|
|
|
|
|
|
|||||
|
|
January 2014 |
|
2,700 |
|
|
$ |
75 |
|
|
$ |
110 |
|
|
|
October 2014 |
|
3,000 |
|
|
$ |
80 |
|
|
$ |
114 |
|
|
|
|
|
5,700 |
|
|
|
|
|
||||
(a) Fuel derivatives mature evenly over each month within the above fiscal periods.
Foreign Currency Exchange Rate Risks
Overall Strategy
We manage our exposure to fluctuations in foreign currency exchange rates through our normal operating and financing activities, including netting certain exposures to take advantage of any natural offsets and, when considered appropriate, through the use of derivative and non-derivative financial instruments. Our primary focus is to monitor our exposure to, and manage, the economic foreign currency exchange risks faced by our operations and realized if we exchange one currency for another. We currently only hedge certain of our ship commitments and net investments in foreign operations. The financial impacts of the hedging instruments we do employ generally offset the changes in the underlying exposures being hedged.
Operational Currency Risks
Our EAA segment operations generate significant revenues and incur significant expenses in their functional currencies, which subjects us to "foreign currency translational" risk related to these currencies. Accordingly, exchange rate fluctuations in their functional currencies against the U.S. dollar will affect our reported financial results since the reporting currency for our consolidated financial statements is the U.S. dollar. Any strengthening of the U.S. dollar against these foreign currencies has the financial statement effect of decreasing the U.S. dollar values reported for this segment's revenues and expenses. Any weakening of the U.S. dollar has the opposite effect.
Substantially all of our operations also have non-functional currency risk related to their international sales. In addition, we have a portion of our operating expenses denominated in non-functional currencies. Accordingly, we also have "foreign currency transactional" risks related to changes in the exchange rates for our revenues and expenses that are in a currency other than the functional currency. The revenues and expenses which occur in the same non-functional currencies create some degree of natural offset.
Investment Currency Risks
We consider our investments in foreign operations to be denominated in stable currencies. Our investments in foreign operations are of a long-term nature. We have $5.8 billion and $251 million of euro- and sterling-denominated debt, respectively, including the effect of foreign currency swaps, which provides an economic offset for our operations with euro and sterling functional currency. We also partially mitigate our net investment currency exposures by denominating a portion of our foreign currency intercompany payables in our foreign operations' functional currencies.
Newbuild Currency Risks
Our shipbuilding contracts are typically denominated in euros. Our decision to hedge a non-functional currency ship commitment for our cruise brands is made on a case-by-case basis, considering the amount and duration of the exposure, market volatility, economic trends, our overall expected net cash flows by currency and other offsetting risks. We use foreign currency derivative contracts to manage foreign currency exchange rate risk for some of our ship construction payments.
At May 31, 2017, we had foreign currency zero cost collars that are designated as cash flow hedges for a portion of euro-denominated shipyard payments for the following newbuilds:
|
|
Entered Into |
|
Matures in |
|
Weighted-Average Floor Rate |
|
Weighted- Average Ceiling Rate |
||||
|
Carnival Horizon |
2016 |
|
March 2018 |
|
$ |
1.02 |
|
|
$ |
1.25 |
|
|
Seabourn Ovation |
2016 |
|
April 2018 |
|
$ |
1.02 |
|
|
$ |
1.25 |
|
|
Holland America Nieuw Statendam |
2016 |
|
November 2018 |
|
$ |
1.05 |
|
|
$ |
1.25 |
|
If the spot rate is between the weighted-average ceiling and floor rates on the date of maturity, then we would not owe or receive any payments under these collars.
At May 31, 2017, our remaining newbuild currency exchange rate risk primarily relates to euro-denominated newbuild contract payments, which represent a total unhedged commitment of $5.9 billion and substantially relates to newbuilds to be delivered during 2019 through 2022 to non-euro functional currency brands.
The cost of shipbuilding orders that we may place in the future that is denominated in a different currency than our cruise brands' will be affected by foreign currency exchange rate fluctuations. These foreign currency exchange rate fluctuations may affect our desire to order new cruise ships.
Interest Rate Risks
We manage our exposure to fluctuations in interest rates through our debt portfolio management and investment strategies. We evaluate our debt portfolio to determine whether to make periodic adjustments to the mix of fixed and floating rate debt through the use of interest rate swaps and the issuance of new debt or the early retirement of existing debt.
The composition of our debt, including the effect of foreign currency swaps and interest rate swaps, was as follows:
|
|
May 31, 2017 |
|
November 30, 2016 |
||
|
Fixed rate |
29 |
% |
|
28 |
% |
|
Euro fixed rate |
35 |
% |
|
35 |
% |
|
Floating rate |
7 |
% |
|
14 |
% |
|
Euro floating rate |
26 |
% |
|
23 |
% |
|
GBP floating rate |
3 |
% |
|
- |
% |
Concentrations of Credit Risk
As part of our ongoing control procedures, we monitor concentrations of credit risk associated with financial and other institutions with which we conduct significant business. We seek to minimize these credit risk exposures, including counterparty nonperformance primarily associated with our cash equivalents, investments, committed financing facilities, contingent obligations, derivative instruments, insurance contracts and new ship progress payment guarantees, by:
• Conducting business with large, well-established financial institutions, insurance companies and export credit agencies
• Diversifying our counterparties
• Having guidelines regarding credit ratings and investment maturities that we follow to help safeguard liquidity and minimize risk
• Generally requiring collateral and/or guarantees to support notes receivable on significant asset sales, long-term ship charters and new ship progress payments to shipyards
We currently believe the risk of nonperformance by any of our significant counterparties is remote. At May 31, 2017, our exposures under foreign currency and fuel derivative contracts and interest rate swap agreements were not material.
We also monitor the creditworthiness of travel agencies and tour operators in Asia, Australia and Europe, which includes charter-hire agreements in Asia, and credit and debit card providers to which we extend credit in the normal course of our business prior to sailing. Our credit exposure also includes contingent obligations related to cash payments received directly by travel agents and tour operators for cash collected by them on cruise sales in Australia and most of Europe where we are obligated to honor our guests' cruise payments made by them to their travel agents and tour operators regardless of whether we have received these payments. Concentrations of credit risk associated with these trade receivables, charter-hire agreements and contingent obligations are not considered to be material, principally due to the large number of unrelated accounts, the nature of these contingent obligations and their short maturities. We have not experienced significant credit losses on our trade receivables, charter-hire agreements and contingent obligations. We do not normally require collateral or other security to support normal credit sales.
NOTE 5 - Segment Information
We have four reportable segments that are comprised of (1) North America, (2) EAA, (3) Cruise Support and (4) Tour and Other. Our segments are reported on the same basis as the internally reported information that is provided to our chief operating decision maker ("CODM"), who is the President and Chief Executive Officer of Carnival Corporation and Carnival plc. The CODM assesses performance and makes decisions to allocate resources for Carnival Corporation & plc based upon review of the results across all of our segments.
Our North America segment includes Carnival Cruise Line, Holland America Line, Princess Cruises and Seabourn. Our EAA segment includes AIDA Cruises, Costa Cruises, Cunard, P&O Cruises (Australia) and P&O Cruises (UK). The operations of these reporting units have been aggregated into two reportable segments based on the similarity of their economic and other characteristics, including types of customers, regulatory environment, maintenance requirements, supporting systems and processes and products and services they provide. Our Cruise Support segment represents certain of our port and related facilities and other services that are provided for the benefit of our cruise brands. Our Tour and Other segment represents the hotel and transportation operations of Holland America Princess Alaska Tours and other operations.
Selected information for our segments and the reconciliation to the consolidated financial statement amounts was as follows (in millions):
|
|
Three Months Ended May 31, |
||||||||||||||||||
|
|
Revenues |
|
Operating costs and |
|
Selling |
|
Depreciation |
|
Operating |
||||||||||
|
2017 |
|
|
|
|
|
|
|
|
|
||||||||||
|
North America |
$ |
2,581 |
|
|
$ |
1,534 |
|
|
$ |
319 |
|
|
$ |
285 |
|
|
$ |
443 |
|
|
EAA |
1,309 |
|
|
874 |
|
|
172 |
|
|
150 |
|
|
113 |
|
|||||
|
Cruise Support |
34 |
|
|
11 |
|
|
56 |
|
|
12 |
|
|
(45 |
) |
|||||
|
Tour and Other |
37 |
|
|
33 |
|
|
6 |
|
|
9 |
|
|
(11 |
) |
|||||
|
Intersegment elimination |
(16 |
) |
|
(16 |
) |
|
- |
|
|
- |
|
|
- |
|
|||||
|
|
$ |
3,945 |
|
|
$ |
2,436 |
|
|
$ |
553 |
|
|
$ |
456 |
|
|
$ |
500 |
|
|
2016 |
|
|
|
|
|
|
|
|
|
||||||||||
|
North America |
$ |
2,320 |
|
|
$ |
1,386 |
|
|
$ |
292 |
|
|
$ |
263 |
|
|
$ |
379 |
|
|
EAA |
1,339 |
|
|
853 |
|
|
178 |
|
|
151 |
|
|
157 |
|
|||||
|
Cruise Support |
29 |
|
|
6 |
|
|
60 |
|
|
13 |
|
|
(50 |
) |
|||||
|
Tour and Other |
31 |
|
|
27 |
|
|
2 |
|
|
10 |
|
|
(8 |
) |
|||||
|
Intersegment elimination |
(14 |
) |
|
(14 |
) |
|
- |
|
|
- |
|
|
- |
|
|||||
|
|
$ |
3,705 |
|
|
$ |
2,258 |
|
|
$ |
532 |
|
|
$ |
437 |
|
|
$ |
478 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Six Months Ended May 31, |
||||||||||||||||||
|
|
Revenues |
|
Operating costs and |
|
Selling |
|
Depreciation |
|
Operating |
||||||||||
|
2017 |
|
|
|
|
|
|
|
|
|
||||||||||
|
North America |
$ |
4,986 |
|
|
$ |
3,003 |
|
|
$ |
639 |
|
|
$ |
559 |
|
|
$ |
785 |
|
|
EAA |
2,648 |
|
|
1,820 |
|
|
344 |
|
|
296 |
|
|
188 |
|
|||||
|
Cruise Support |
72 |
|
|
17 |
|
|
111 |
|
|
23 |
|
|
(79 |
) |
|||||
|
Tour and Other |
46 |
|
|
46 |
|
|
8 |
|
|
18 |
|
|
(26 |
) |
|||||
|
Intersegment elimination |
(16 |
) |
|
(16 |
) |
|
- |
|
|
- |
|
|
- |
|
|||||
|
|
$ |
7,736 |
|
|
$ |
4,870 |
|
|
$ |
1,102 |
|
|
$ |
896 |
|
|
$ |
868 |
|
|
2016 |
|
|
|
|
|
|
|
|
|
||||||||||
|
North America |
$ |
4,538 |
|
|
$ |
2,700 |
|
|
$ |
603 |
|
|
$ |
519 |
|
|
$ |
716 |
|
|
EAA |
2,728 |
|
|
1,763 |
|
|
352 |
|
|
299 |
|
|
314 |
|
|||||
|
Cruise Support |
63 |
|
|
11 |
|
|
123 |
|
|
23 |
|
|
(94 |
) |
|||||
|
Tour and Other |
42 |
|
|
41 |
|
|
5 |
|
|
20 |
|
|
(24 |
) |
|||||
|
Intersegment elimination |
(14 |
) |
|
(14 |
) |
|
- |
|
|
- |
|
|
- |
|
|||||
|
|
$ |
7,357 |
|
|
$ |
4,501 |
|
|
$ |
1,083 |
|
|
$ |
861 |
|
|
$ |
912 |
|
A portion of the North America segment's revenues includes revenues for the tour portion of a cruise when a cruise and land tour package are sold together by Holland America Line and Princess Cruises. These intersegment tour revenues, which are also included in our Tour and Other segment, are eliminated by the North America segment's revenues and operating expenses in the line "Intersegment elimination."
NOTE 6 - Earnings Per Share
Our basic and diluted earnings per share were computed as follows (in millions, except per share data):
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
2017 |
|
2016 |
|
2017 |
|
2016 |
||||||||
|
Net income for basic and diluted earnings per share |
$ |
379 |
|
|
$ |
605 |
|
|
$ |
730 |
|
|
$ |
747 |
|
|
Weighted-average shares outstanding |
724 |
|
|
751 |
|
|
724 |
|
|
758 |
|
||||
|
Dilutive effect of equity plans |
3 |
|
|
2 |
|
|
3 |
|
|
3 |
|
||||
|
Diluted weighted-average shares outstanding |
727 |
|
|
753 |
|
|
727 |
|
|
761 |
|
||||
|
Basic earnings per share |
$ |
0.52 |
|
|
$ |
0.81 |
|
|
$ |
1.01 |
|
|
$ |
0.99 |
|
|
Diluted earnings per share |
$ |
0.52 |
|
|
$ |
0.80 |
|
|
$ |
1.00 |
|
|
$ |
0.98 |
|
NOTE 7 - Shareholders' Equity
On April 6, 2017, the Boards of Directors approved a modification of the general authorization to repurchase Carnival Corporation common stock and/or Carnival plc ordinary shares (the "Repurchase Program"), which replenished the remaining authorized repurchases at the time of the approval to $1.0 billion. During the six months ended May 31, 2017, we repurchased 2.8 million shares of Carnival plc ordinary shares for $156 million under the Repurchase Program. At May 31, 2017, the remaining availability under the Repurchase Program was $989 million.
During the three months ended May 31, 2017, our Boards of Directors declared a dividend to holders of Carnival Corporation common stock and Carnival plc ordinary shares of $0.40 per share, which was an increase from the prior dividend of $0.35.
NOTE 8 - Property and Equipment
In April 2017, we transferred an EAA segment 1,550-passenger capacity ship under a bareboat charter agreement to an unrelated entity which was accounted for as a sale.
SCHEDULE B
Management's Discussion and Analysis of Financial Condition and Results of Operations.
Cautionary Note Concerning Factors That May Affect Future Results
Some of the statements, estimates or projections contained in this document are "forward-looking statements" that involve risks, uncertainties and assumptions with respect to us, including some statements concerning future results, outlooks, plans, goals and other events which have not yet occurred. These statements are intended to qualify for the safe harbors from liability provided by Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. All statements other than statements of historical facts are statements that could be deemed forward-looking. These statements are based on current expectations, estimates, forecasts and projections about our business and the industry in which we operate and the beliefs and assumptions of our management. We have tried, whenever possible, to identify these statements by using words like "will," "may," "could," "should," "would," "believe," "depends," "expect," "goal," "anticipate," "forecast," "project," "future," "intend," "plan," "estimate," "target," "indicate," "outlook" and similar expressions of future intent or the negative of such terms.
Forward-looking statements include those statements that relate to our outlook and financial position including, but not limited to, statements regarding:
|
• Net revenue yields |
• Net cruise costs, excluding fuel per available lower berth day |
|
• Booking levels |
• Estimates of ship depreciable lives and residual values |
|
• Pricing and occupancy |
• Goodwill, ship and trademark fair values |
|
• Interest, tax and fuel expenses |
• Liquidity |
|
• Currency exchange rates |
• Adjusted earnings per share |
Because forward-looking statements involve risks and uncertainties, there are many factors that could cause our actual results, performance or achievements to differ materially from those expressed or implied by our forward-looking statements. This note contains important cautionary statements of the known factors that we consider could materially affect the accuracy of our forward-looking statements and adversely affect our business, results of operations and financial position. It is not possible to predict or identify all such risks. There may be additional risks that we consider immaterial or which are unknown. These factors include, but are not limited to, the following:
• Incidents, such as ship incidents, security incidents, the spread of contagious diseases and threats thereof, adverse weather conditions or other natural disasters and the related adverse publicity affecting our reputation and the health, safety, security and satisfaction of guests and crew
• Economic conditions and adverse world events affecting the safety and security of travel, such as civil unrest, armed conflicts and terrorist attacks
• Changes in and compliance with laws and regulations relating to the environment, health, safety, security, tax and anti-corruption under which we operate
• Disruptions and other damages to our information technology and other networks and operations, and breaches in data security
• Ability to recruit, develop and retain qualified personnel
• Increases in fuel prices
• Fluctuations in foreign currency exchange rates
• Misallocation of capital among our ship, joint venture and other strategic investments
• Future operating cash flow may not be sufficient to fund future obligations and we may be unable to obtain financing
• Overcapacity in the cruise ship and land-based vacation industry
• Deterioration of our cruise brands' strengths and our inability to implement our strategies
• Continuing financial viability of our travel agent distribution system, air service providers and other key vendors in our supply chain and reductions in the availability of, and increases in the prices for, the services and products provided by these vendors
• Inability to implement our shipbuilding programs and ship repairs, maintenance and refurbishments on terms that are favorable or consistent with our expectations and increases to our repairs and maintenance expenses and refurbishment costs as our fleet ages
• Failure to keep pace with developments in technology
• Geographic regions in which we try to expand our business may be slow to develop and ultimately not develop how we expect and our international operations are subject to additional risks not generally applicable to our U.S. operations
• Competition from the cruise ship and land-based vacation industry
• Economic, market and political factors that are beyond our control
• Litigation, enforcement actions, fines or penalties
• Lack of continuing availability of attractive, convenient and safe port destinations on terms that are favorable or consistent with our expectations
• Union disputes and other employee relationship issues
• Decisions to self-insure against various risks or the inability to obtain insurance for certain risks at reasonable rates
• Reliance on third-party providers of various services integral to the operations of our business
• Business activities that involve our co-investment with third parties
• Disruptions in the global financial markets or other events that may negatively affect the ability of our counterparties and others to perform their obligations to us
• Our shareholders may be subject to the uncertainties of a foreign legal system since Carnival Corporation and Carnival plc are not U.S. corporations
• Small group of shareholders may be able to effectively control the outcome of shareholder voting
• Provisions in Carnival Corporation's and Carnival plc's constitutional documents may prevent or discourage takeovers and business combinations that our shareholders might consider to be in their best interests
• The dual listed company arrangement involves risks not associated with the more common ways of combining the operations of two companies
The ordering of the risk factors set forth above is not intended to reflect our indication of priority or likelihood.
Forward-looking statements should not be relied upon as a prediction of actual results. Subject to any continuing obligations under applicable law or any relevant stock exchange rules, we expressly disclaim any obligation to disseminate, after the date of this document, any updates or revisions to any such forward-looking statements to reflect any change in expectations or events, conditions or circumstances on which any such statements are based.
Outlook
On June 22, 2017, we said in our earnings release that we expected our adjusted earnings per share for the 2017 third quarter to be in the range of $2.16 to $2.20 and 2017 full year to be in the range of $3.60 to $3.70 (see "Key Performance Non-GAAP Financial Indicators"). Our guidance was based on the following assumptions:
|
|
|
2017 Third Quarter |
|
2017 Full Year |
|
Fuel price per metric ton |
|
$372 |
|
$367 |
|
Currencies |
|
|
|
|
|
U.S. dollar to euro |
|
$1.12 to €1 |
|
$1.10 to €1 |
|
U.S. dollar to sterling |
|
$1.27 to £1 |
|
$1.26 to £1 |
|
U.S. dollar to Australian dollar |
|
$0.75 to A$1 |
|
$0.75 to A$1 |
The fuel and currency assumptions used in our guidance change daily and, accordingly, our forecasts change daily based on the changes in these assumptions. We have not provided a reconciliation of forecasted U.S. GAAP earnings per share to forecasted adjusted earnings per share because preparation of meaningful U.S. GAAP forecasts of earnings per share would require unreasonable effort. We are unable to predict, without unreasonable effort, the future movement of foreign exchange rates and fuel prices. While we forecast realized gains and losses on fuel derivatives by applying current Brent prices to the derivatives that settle in the forecast period, we do not forecast the impact of unrealized gains and losses on fuel derivatives because we do not believe they are an indication of our future earnings performance. We are unable to determine the future impact of gains or losses on ships sales, restructuring expenses and other non-core gains and charges.
The above forward-looking statements involve risks, uncertainties and assumptions with respect to us. There are many factors that could cause our actual results to differ materially from those expressed above. You should read the above forward-looking statements together with the discussion of the risks under "Cautionary Note Concerning Factors That May Affect Future Results."
Critical Accounting Estimates
For a discussion of our critical accounting estimates, see "Management's Discussion and Analysis of Financial Condition and Results of Operations" that is included in the Form 10-K.
Seasonality
Our revenues from the sale of passenger tickets are seasonal. Historically, demand for cruises has been greatest during our third quarter, which includes the Northern Hemisphere summer months. This higher demand during the third quarter results in higher ticket prices and occupancy levels and, accordingly, the largest share of our operating income is earned during this period. The seasonality of our results also increases due to ships being taken out-of-service for maintenance, which we schedule during non-peak demand periods. In addition, substantially all of Holland America Princess Alaska Tours' revenue and net income is generated from May through September in conjunction with the Alaska cruise season.
Statistical Information
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
2017 |
|
2016 |
|
2017 |
|
2016 |
||||||||
|
Available Lower Berth Days ("ALBDs") (in thousands) (a) (b) |
20,397 |
|
|
19,693 |
|
|
40,421 |
|
|
38,983 |
|
||||
|
Occupancy percentage (c) |
104.1 |
% |
|
104.1 |
% |
|
104.3 |
% |
|
104.1 |
% |
||||
|
Passengers carried (in thousands) |
2,906 |
|
|
2,781 |
|
|
5,675 |
|
|
5,340 |
|
||||
|
Fuel consumption in metric tons (in thousands) |
830 |
|
|
808 |
|
|
1,649 |
|
|
1,623 |
|
||||
|
Fuel consumption in metric tons per thousand ALBDs |
40.7 |
|
|
41.0 |
|
|
40.8 |
|
|
41.6 |
|
||||
|
Fuel cost per metric ton consumed |
$ |
374 |
|
|
$ |
243 |
|
|
$ |
368 |
|
|
$ |
236 |
|
|
Currencies |
|
|
|
|
|
|
|
||||||||
|
U.S. dollar to euro |
$ |
1.08 |
|
|
$ |
1.13 |
|
|
$ |
1.07 |
|
|
$ |
1.11 |
|
|
U.S. dollar to sterling |
$ |
1.26 |
|
|
$ |
1.44 |
|
|
$ |
1.25 |
|
|
$ |
1.44 |
|
|
U.S. dollar to Australian dollar |
$ |
0.75 |
|
|
$ |
0.75 |
|
|
$ |
0.75 |
|
|
$ |
0.73 |
|
(a) ALBD is a standard measure of passenger capacity for the period that we use to approximate rate and capacity variances, based on consistently applied formulas that we use to perform analyses to determine the main non-capacity driven factors that cause our cruise revenues and expenses to vary. ALBDs assume that each cabin we offer for sale accommodates two passengers and is computed by multiplying passenger capacity by revenue-producing ship operating days in the period.
(b) For the three months ended May 31, 2017 compared to the three months ended May 31, 2016, we had a 3.6% capacity increase in ALBDs comprised of a 5.6% capacity increase in our North America segment while capacity in our EAA segment increased slightly by 0.6%.
Our North America segment's capacity increase was driven by:
• Partial quarter impact from one Holland America Line 2,650-passenger capacity ship that entered into service in April 2016
• Partial quarter impact from one Carnival Cruise Line 3,930-passenger capacity ship that entered into service in May 2016
• Partial quarter impact from one Princess Cruises 3,560-passenger capacity ship that entered into service in April 2017
Our EAA segment's capacity increase was driven by the partial quarter impact from one AIDA Cruises 3,290-passenger capacity ship that entered into service in April 2016, which was offset by the partial quarter impact from one P&O Cruises (Australia) 1,550-passenger capacity ship removed from service in April 2017.
For the six months ended May 31, 2017 compared to the six months ended May 31, 2016, we had a 3.7% capacity increase in ALBDs comprised of a 5.4% capacity increase in our North America segment and a 1.2% capacity increase in our EAA segment.
Our North America segment's capacity increase was driven by:
• Partial period impact from one Holland America Line 2,650-passenger capacity ship that entered into service in April 2016
• Partial period impact from one Carnival Cruise Line 3,930-passenger capacity ship that entered into service in May 2016
• Partial period impact from one Princess Cruises 3,560-passenger capacity ship that entered into service in April 2017
Our EAA segment's capacity increase was caused by the partial period impact from one AIDA Cruises 3,290-passenger capacity ship that entered into service in April 2016, which was offset by the partial period impact from one P&O Cruises (Australia) 1,550-passenger capacity ship removed from service in April 2017.
(c) In accordance with cruise industry practice, occupancy is calculated using a denominator of ALBDs, which assumes two passengers per cabin even though some cabins can accommodate three or more passengers. Percentages in excess of 100% indicate that on average more than two passengers occupied some cabins.
Three Months Ended May 31, 2017 ("2017") Compared to Three Months Ended May 31, 2016 ("2016")
Revenues
Consolidated
Cruise passenger ticket revenues made up 73% of our 2017 total revenues. Cruise passenger ticket revenues increased by $176 million, or 6.5%, to $2.9 billion in 2017 from $2.7 billion in 2016.
This increase was caused by:
• $156 million - increase in cruise ticket revenue, driven primarily by price improvements in our Caribbean, European and Alaska programs for our North America segment and European and Caribbean programs for our EAA segment, partially offset by decreases in our China programs
• $96 million - 3.6% capacity increase in ALBDs
These increases were partially offset by the foreign currency translational impact from a stronger U.S. dollar against the functional currencies of our foreign operations ("foreign currency translational impact"), which accounted for $72 million.
The remaining 27% of 2017 total revenues were substantially all comprised of onboard and other cruise revenues, which increased by $58 million, or 5.9%, to $1,036 million in 2017 from $978 million in 2016.
This increase was caused by:
• $39 million - higher onboard spending by our guests
• $35 million - 3.6% capacity increase in ALBDs
These increases were partially offset by the foreign currency translational impact, which accounted for $15 million.
Concession revenues, which are included in onboard and other revenues, increased by $5 million, or 2.3%, to $245 million in 2017 from $240 million in 2016.
North America Segment
Cruise passenger ticket revenues made up 71% of our North America segment's 2017 total revenues. Cruise passenger ticket revenues increased by $198 million, or 12.2%, to $1.8 billion in 2017 compared to $1.6 billion in 2016.
This increase was caused by:
• $92 million - 5.6% capacity increase in ALBDs
• $83 million - increase in cruise ticket revenue, driven primarily by price improvements in the Caribbean, European and Alaska programs
• $23 million - 1.5 percentage point increase in occupancy
The remaining 29% of our North America segment's 2017 total revenues were comprised of onboard and other cruise revenues, which increased by $61 million, or 9.0%, to $738 million in 2017 from $677 million in 2016.
The increase was caused by:
• $38 million - 5.6% capacity increase in ALBDs
• $19 million - higher onboard spending by our guests
• $10 million - 1.5 percentage point increase in occupancy
Concession revenues, which are included in onboard and other revenues, increased by $14 million, or 8.9%, to $176 million in 2017 from $162 million in 2016.
EAA Segment
Cruise passenger ticket revenues made up 80% of our EAA segment's 2017 total revenues. Cruise passenger ticket revenues decreased by $29 million, or 2.7%, and was $1.1 billion in both 2017 and 2016.
This decrease was caused by:
• $72 million - foreign currency translational impact
• $27 million - 2.5 percentage point decrease in occupancy driven primarily by the China programs
These decreases were partially offset by a $59 million increase in cruise ticket revenue driven primarily by price improvements in the Caribbean and European programs, partially offset by decreases in the China programs.
The remaining 20% of our EAA segment's 2017 total revenues were comprised of onboard and other cruise revenues, which slightly decreased by $1 million, and was $259 million in 2017 and $260 million in 2016.
Concession revenues, which are included in onboard and other revenues, decreased by $9 million, or 12%, to $69 million in 2017 from $78 million in 2016.
Costs and Expenses
Consolidated
Operating costs and expenses increased by $178 million, or 7.9%, to $2.4 billion in 2017 from $2.3 billion in 2016.
This increase was caused by:
• $109 million - higher fuel prices
• $80 million - 3.6% capacity increase in ALBDs
• $14 million - higher commissions, transportation and other
These increases were partially offset by the foreign currency translational impact, which accounted for $49 million.
Selling and administrative expenses increased by $21 million, or 3.9%, to $553 million in 2017 from $532 million in 2016.
Depreciation and amortization expenses increased by $19 million, or 4.3%, to $456 million in 2017 from $437 million in 2016.
North America Segment
Operating costs and expenses increased by $148 million, or 10.7%, to $1.5 billion in 2017 from $1.4 billion in 2016.
This increase was driven by:
• $77 million - 5.6% capacity increase in ALBDs
• $70 million - higher fuel prices
Selling and administrative expenses increased by $27 million, or 9.2%, to $319 million in 2017 from $292 million in 2016.
Depreciation and amortization expenses increased by $22 million, or 8.4%, to $285 million in 2017 from $263 million in 2016.
EAA Segment
Operating costs and expenses increased by $21 million, or 2.5%, to $874 million in 2017 from $853 million in 2016.
This increase was caused by:
• $38 million - higher fuel prices
• $35 million - increases in various other costs
These increases were partially offset by the foreign currency translational impact, which accounted for $49 million.
Selling and administrative expenses decreased by $6 million, or 3.4%, to $172 million in 2017 from $178 million in 2016.
Depreciation and amortization expenses decreased by $1 million to $150 million in 2017 from $151 million in 2016.
Operating Income
Our consolidated operating income increased by $22 million, or 4.6%, to $500 million in 2017 from $478 million in 2016. Our North America segment's operating income increased by $64 million, or 17%, to $443 million in 2017 from $379 million in 2016, and our EAA segment's operating income decreased by $44 million, or 28%, to $113 million in 2017 from $157 million in 2016. These changes were primarily due to the reasons discussed above.
Nonoperating Income (Expense)
(Losses) gains on fuel derivatives, net were comprised of the following (in millions):
|
|
Three Months Ended May 31, |
||||||
|
|
2017 |
|
2016 |
||||
|
Unrealized (losses) gains on fuel derivatives, net |
$ |
(2 |
) |
|
$ |
242 |
|
|
Realized (losses) on fuel derivatives, net |
(51 |
) |
|
(71 |
) |
||
|
(Losses) gains on fuel derivatives, net |
$ |
(53 |
) |
|
$ |
171 |
|
Key Performance Non-GAAP Financial Indicators
Non-GAAP Financial Measures
We use net cruise revenues per ALBD ("net revenue yields"), net cruise costs excluding fuel per ALBD, adjusted net income and adjusted earnings per share as non-GAAP financial measures of our cruise segments' and the company's financial performance. These non-GAAP financial measures are provided along with U.S. GAAP gross cruise revenues per ALBD ("gross revenue yields"), gross cruise costs per ALBD and U.S. GAAP net income and U.S. GAAP earnings per share.
We believe that gains and losses on ship sales and ship impairments and restructuring and certain other expenses are not part of our core operating business and, therefore, are not an indication of our future earnings performance. As such, we exclude these items from non-GAAP measures. Net revenue yields and net cruise costs excluding fuel per ALBD enable us to separate the impact of predictable capacity or ALBD changes from price and other changes that affect our business. We believe these non-GAAP measures provide useful information to investors and expanded insight to measure our revenue and cost performance as a supplement to our U.S. GAAP consolidated financial statements.
The presentation of our non-GAAP financial information is not intended to be considered in isolation from, as a substitute for, or superior to the financial information prepared in accordance with U.S. GAAP. It is possible that our non-GAAP financial measures may not be exactly comparable to the like-kind information presented by other companies, which is a potential risk associated with using these measures to compare us to other companies.
Net revenue yields are commonly used in the cruise industry to measure a company's cruise segment revenue performance and for revenue management purposes. We use "net cruise revenues" rather than "gross cruise revenues" to calculate net revenue yields. We believe that net cruise revenues is a more meaningful measure in determining revenue yield than gross cruise revenues because it reflects the cruise revenues earned net of our most significant variable costs, which are travel agent commissions, cost of air and other transportation, certain other costs that are directly associated with onboard and other revenues and credit and debit card fees.
Net passenger ticket revenues reflect gross passenger ticket revenues, net of commissions, transportation and other costs.
Net onboard and other revenues reflect gross onboard and other revenues, net of onboard and other cruise costs.
Net cruise costs excluding fuel per ALBD is the measure we use to monitor our ability to control our cruise segments' costs rather than gross cruise costs per ALBD. We exclude the same variable costs that are included in the calculation of net cruise revenues as well as fuel expense to calculate net cruise costs without fuel to avoid duplicating these variable costs in our non-GAAP financial measures. Substantially all of our net cruise costs excluding fuel are largely fixed, except for the impact of changing prices, once the number of ALBDs has been determined.
We have not provided a reconciliation of forecasted gross cruise revenues to forecasted net cruise revenues or forecasted gross cruise costs to forecasted net cruise costs without fuel or forecasted U.S. GAAP net income to forecasted adjusted net income or forecasted U.S. GAAP earnings per share to forecasted adjusted earnings per share because preparation of meaningful U.S. GAAP forecasts of gross cruise revenues, gross cruise costs, net income and earnings per share would require unreasonable effort. We are unable to predict, without unreasonable effort, the future movement of foreign exchange rates and fuel prices. While we forecast realized gains and losses on fuel derivatives by applying current Brent prices to the derivatives that settle in the forecast period, we do not forecast the impact of unrealized gains and losses on fuel derivatives because we do not believe they are an indication of our future earnings performance. We are unable to determine the future impact of gains or losses on ships sales, restructuring expenses and other non-core gains and charges.
Constant Dollar and Constant Currency
Our EAA segment and Cruise Support segment operations utilize the euro, sterling and Australian dollar as their functional currencies to measure their results and financial condition. This subjects us to foreign currency translational risk. Our North America, EAA and Cruise Support segment operations also have revenues and expenses that are in a currency other than their functional currency. This subjects us to foreign currency transactional risk.
We report net revenue yields, net passenger revenue yields, net onboard and other revenue yields and net cruise costs excluding fuel per ALBD on a "constant dollar" and "constant currency" basis assuming the 2017 periods' currency exchange rates have remained constant with the 2016 periods' rates. These metrics facilitate a comparative view for the changes in our business in an environment with fluctuating exchange rates.
Constant dollar reporting is a non-GAAP financial measure that removes only the impact of changes in exchange rates on the
translation of our EAA segment and Cruise Support segment operations.
Constant currency reporting is a non-GAAP financial measure that removes the impact of changes in exchange rates on the translation of our EAA segment and Cruise Support segment operations (as in constant dollar) plus the transactional impact of changes in exchange rates from revenues and expenses that are denominated in a currency other than the functional currency for our North America, EAA and Cruise Support segments.
Examples:
• The translation of our EAA segment operations to our U.S. dollar reporting currency results in decreases in reported U.S. dollar revenues and expenses if the U.S. dollar strengthens against these foreign currencies and increases in reported U.S. dollar revenues and expenses if the U.S. dollar weakens against these foreign currencies.
• Our North American segment operations have a U.S. dollar functional currency but also have revenue and expense transactions in currencies other than the U.S. dollar. If the U.S. dollar strengthens against these other currencies, it reduces the U.S. dollar revenues and expenses. If the U.S. dollar weakens against these other currencies, it increases the U.S. dollar revenues and expenses.
• Our EAA segment operations have euro, sterling and Australian dollar functional currencies but also have revenue and expense transactions in currencies other than their functional currency. If their functional currency strengthens against these other currencies, it reduces the functional currency revenues and expenses. If the functional currency weakens against these other currencies, it increases the functional currency revenues and expenses.
Under U.S. GAAP, the realized and unrealized gains and losses on fuel derivatives not qualifying as fuel hedges are recognized currently in earnings. We believe that unrealized gains and losses on fuel derivatives are not an indication of our earnings performance since they relate to future periods and may not ultimately be realized in our future earnings. Therefore, we believe it is more meaningful for the unrealized gains and losses on fuel derivatives to be excluded from our net income and earnings per share and, accordingly, we present adjusted net income and adjusted earnings per share excluding these unrealized gains and losses.
We believe that gains and losses on ship sales and ship impairments and restructuring and other expenses are not part of our core operating business and are not an indication of our future earnings performance. Therefore, we believe it is more meaningful for gains and losses on ship sales and ship impairments and restructuring and other non-core gains and charges to be excluded from our net income and earnings per share and, accordingly, we present adjusted net income and adjusted earnings per share excluding these items.
Consolidated gross and net revenue yields were computed by dividing the gross and net cruise revenues by ALBDs as follows (dollars in millions, except yields):
|
|
Three Months Ended May 31, |
|
||||||||||
|
|
2017 |
|
2017 |
|
2016 |
|
||||||
|
|
|
|
|
|
|
|
||||||
|
Passenger ticket revenues |
$ |
2,872 |
|
|
$ |
2,944 |
|
|
$ |
2,696 |
|
|
|
Onboard and other revenues |
1,036 |
|
|
1,051 |
|
|
978 |
|
|
|||
|
Gross cruise revenues |
3,908 |
|
|
3,995 |
|
|
3,674 |
|
|
|||
|
Less cruise costs |
|
|
|
|
|
|
||||||
|
Commissions, transportation and other |
(513 |
) |
|
(526 |
) |
|
(495 |
) |
|
|||
|
Onboard and other |
(129 |
) |
|
(131 |
) |
|
(123 |
) |
|
|||
|
|
(642 |
) |
|
(657 |
) |
|
(618 |
) |
|
|||
|
Net passenger ticket revenues |
2,359 |
|
|
2,418 |
|
|
2,201 |
|
|
|||
|
Net onboard and other revenues |
907 |
|
|
920 |
|
|
855 |
|
|
|||
|
Net cruise revenues |
$ |
3,266 |
|
|
$ |
3,338 |
|
|
$ |
3,056 |
|
|
|
ALBDs |
20,396,773 |
|
|
20,396,773 |
|
|
19,693,362 |
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Gross revenue yields |
$ |
191.59 |
|
|
$ |
195.89 |
|
|
$ |
186.55 |
|
|
|
% increase vs. 2016 |
2.7 |
% |
|
5.0 |
% |
|
|
|
||||
|
Net revenue yields |
$ |
160.15 |
|
|
$ |
163.67 |
|
|
$ |
155.21 |
|
|
|
% increase vs. 2016 |
3.2 |
% |
|
5.5 |
% |
|
|
|
||||
|
Net passenger ticket revenue yields |
$ |
115.66 |
|
|
$ |
118.55 |
|
|
$ |
111.78 |
|
|
|
% increase vs. 2016 |
3.5 |
% |
|
6.1 |
% |
|
|
|
||||
|
Net onboard and other revenue yields |
$ |
44.49 |
|
|
$ |
45.12 |
|
|
$ |
43.43 |
|
|
|
% increase vs. 2016 |
2.4 |
% |
|
3.9 |
% |
|
|
|
||||
|
|
Three Months Ended May 31, |
|
||||||||||
|
|
2017 |
|
2017 |
|
2016 |
|
||||||
|
Net passenger ticket revenues |
$ |
2,359 |
|
|
$ |
2,409 |
|
|
$ |
2,201 |
|
|
|
Net onboard and other revenues |
907 |
|
|
917 |
|
|
855 |
|
|
|||
|
Net cruise revenues |
$ |
3,266 |
|
|
$ |
3,326 |
|
|
$ |
3,056 |
|
|
|
ALBDs |
20,396,773 |
|
|
20,396,773 |
|
|
19,693,362 |
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Net revenue yields |
$ |
160.15 |
|
|
$ |
163.05 |
|
|
$ |
155.21 |
|
|
|
% increase vs. 2016 |
3.2 |
% |
|
5.1 |
% |
|
|
|
||||
|
Net passenger ticket revenue yields |
$ |
115.66 |
|
|
$ |
118.10 |
|
|
$ |
111.78 |
|
|
|
% increase vs. 2016 |
3.5 |
% |
|
5.7 |
% |
|
|
|
||||
|
Net onboard and other revenue yields |
$ |
44.49 |
|
|
$ |
44.94 |
|
|
$ |
43.43 |
|
|
|
% increase vs. 2016 |
2.4 |
% |
|
3.5 |
% |
|
|
|
||||
Consolidated gross and net cruise costs and net cruise costs excluding fuel per ALBD were computed by dividing the gross and net cruise costs and net cruise costs excluding fuel by ALBDs as follows (dollars in millions, except costs per ALBD):
|
|
Three Months Ended May 31, |
|
||||||||||
|
|
2017 |
|
2017 |
|
2016 |
|
||||||
|
|
|
|
|
|
|
|
||||||
|
Cruise operating expenses |
$ |
2,403 |
|
|
$ |
2,451 |
|
|
$ |
2,231 |
|
|
|
Cruise selling and administrative expenses |
548 |
|
|
559 |
|
|
530 |
|
|
|||
|
Gross cruise costs |
2,951 |
|
|
3,010 |
|
|
2,761 |
|
|
|||
|
Less cruise costs included above |
|
|
|
|
|
|
||||||
|
Commissions, transportation and other |
(513 |
) |
|
(526 |
) |
|
(495 |
) |
|
|||
|
Onboard and other |
(129 |
) |
|
(131 |
) |
|
(123 |
) |
|
|||
|
Gain on ship sale |
4 |
|
|
4 |
|
|
- |
|
|
|||
|
Restructuring expenses |
- |
|
|
- |
|
|
(2 |
) |
|
|||
|
Other |
(1 |
) |
|
(1 |
) |
|
(5 |
) |
|
|||
|
Net cruise costs |
2,312 |
|
|
2,356 |
|
|
2,136 |
|
|
|||
|
Less fuel |
(310 |
) |
|
(310 |
) |
|
(196 |
) |
|
|||
|
Net cruise costs excluding fuel |
$ |
2,002 |
|
|
$ |
2,046 |
|
|
$ |
1,940 |
|
|
|
ALBDs |
20,396,773 |
|
|
20,396,773 |
|
|
19,693,362 |
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Gross cruise costs per ALBD |
$ |
144.63 |
|
|
$ |
147.58 |
|
|
$ |
140.18 |
|
|
|
% increase vs. 2016 |
3.2 |
% |
|
5.3 |
% |
|
|
|
||||
|
Net cruise costs excluding fuel per ALBD |
$ |
98.11 |
|
|
$ |
100.29 |
|
|
$ |
98.49 |
|
|
|
% (decrease) increase vs. 2016 |
(0.4 |
)% |
|
1.8 |
% |
|
|
|
||||
|
|
Three Months Ended May 31, |
|
||||||||||
|
|
2017 |
|
2017 |
|
2016 |
|
||||||
|
Net cruise costs excluding fuel |
$ |
2,002 |
|
|
$ |
2,039 |
|
|
$ |
1,940 |
|
|
|
ALBDs |
20,396,773 |
|
|
20,396,773 |
|
|
19,693,362 |
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Net cruise costs excluding fuel per ALBD |
$ |
98.11 |
|
|
$ |
99.99 |
|
|
$ |
98.49 |
|
|
|
% (decrease) increase vs. 2016 |
(0.4 |
)% |
|
1.5 |
% |
|
|
|
||||
Adjusted fully diluted earnings per share was computed as follows (in millions, except per share data):
|
|
Three Months Ended |
|
||||||
|
|
May 31, |
|
||||||
|
|
2017 |
|
2016 |
|
||||
|
Net income |
|
|
|
|
||||
|
U.S. GAAP net income |
$ |
379 |
|
|
$ |
605 |
|
|
|
Unrealized losses (gains) on fuel derivatives, net |
2 |
|
|
(242 |
) |
|
||
|
(Gain) on ship sale |
(4 |
) |
|
- |
|
|
||
|
Restructuring expenses |
- |
|
|
2 |
|
|
||
|
Other |
1 |
|
|
5 |
|
|
||
|
Adjusted net income |
$ |
378 |
|
|
$ |
370 |
|
|
|
Weighted-average shares outstanding |
727 |
|
|
753 |
|
|
||
|
|
|
|
|
|
||||
|
Earnings per share |
|
|
|
|
||||
|
U.S. GAAP earnings per share |
$ |
0.52 |
|
|
$ |
0.80 |
|
|
|
Unrealized losses (gains) on fuel derivatives, net |
- |
|
|
(0.32 |
) |
|
||
|
(Gain) on ship sale |
- |
|
|
- |
|
|
||
|
Restructuring expenses |
- |
|
|
- |
|
|
||
|
Other |
- |
|
|
0.01 |
|
|
||
|
Adjusted earnings per share |
$ |
0.52 |
|
|
$ |
0.49 |
|
|
|
|
|
|
|
|
||||
Net cruise revenues increased by $210 million, or 6.9%, to $3.3 billion in 2017 from $3.1 billion in 2016.
The increase in net cruise revenues was caused by:
• $160 million - 5.1% increase in constant currency net revenue yields
• $109 million - 3.6% capacity increase in ALBDs
These increases were partially offset by foreign currency impacts (including both the foreign currency translational and transactional impacts), which accounted for $59 million.
The 5.1% increase in net revenue yields on a constant currency basis was due to a 5.7% increase in net passenger ticket revenue yields and a 3.5% increase in net onboard and other revenue yields.
The 5.7% increase in net passenger ticket revenue yields was driven primarily by price improvements in our Caribbean, European and Alaska programs for our North America segment and European and Caribbean programs for our EAA segment, partially offset by decreases in our China programs. This 5.7% increase in net passenger ticket revenue yields was comprised of a 6.4% increase from our North America segment and a 3.2% increase from our EAA segment.
The 3.5% increase in net onboard and other revenue yields was caused by similar increases in our North America and EAA segments.
Gross cruise revenues increased by $234 million, or 6.4%, to $3.9 billion in 2017 from $3.7 billion in 2016 for largely the same reasons as discussed above.
Net cruise costs excluding fuel increased by $62 million, or 3.2%, to $2.0 billion in 2017 from $1.9 billion in 2016.
The increase in net cruise costs excluding fuel was caused by:
• $69 million - 3.6% capacity increase in ALBDs
• $31 million - 1.5% increase in constant currency net cruise costs excluding fuel
These increases were partially offset by foreign currency impacts (including both the foreign currency translational and transactional impacts), which accounted for $38 million.
Net cruise costs excluding fuel per ALBD increased by 1.5%.
Fuel costs increased by $114 million, or 58%, to $310 million in 2017 from $196 million in 2016. This increase was driven by higher fuel prices, which accounted for $109 million.
Gross cruise costs increased by $190 million, or 6.9%, to $3.0 billion in 2017 from $2.8 billion in 2016 for largely the same reasons as discussed above.
Six Months Ended May 31, 2017 ("2017") Compared to Six Months Ended May 31, 2016 ("2016")
Revenues
Consolidated
Cruise passenger ticket revenues made up 73% of our 2017 total revenues. Cruise passenger ticket revenues increased by $262 million, or 4.8%, to $5.7 billion in 2017 from $5.4 billion in 2016.
This increase was caused by:
• $227 million - increase in cruise ticket revenue, driven primarily by price improvements in our Caribbean, European and Alaska programs for our North America segment and European and Caribbean programs for our EAA segment, partially offset by decreases in our China programs
• $200 million - 3.7% capacity increase in ALBDs
These increases were partially offset by:
• $149 million - foreign currency translational impact
• $27 million - decrease in air transportation revenues from guests who purchased their tickets from us
The remaining 27% of 2017 total revenues were substantially all comprised of onboard and other cruise revenues, which increased by $113 million, or 5.9%, to $2.0 billion in 2017 from $1.9 billion in 2016.
This increase was caused by:
• $70 million - 3.7% capacity increase in ALBDs
• $70 million - higher onboard spending by our guests
These increases were partially offset by the foreign currency translational impact, which accounted for $30 million.
Concession revenues, which are included in onboard and other revenues, increased slightly by $5 million to $472 million in 2017 from $467 million in 2016.
North America Segment
Cruise passenger ticket revenues made up 71% of our North America segment's 2017 total revenues. Cruise passenger ticket revenues increased by $330 million, or 10%, to $3.5 billion in 2017 from $3.2 billion in 2016.
The increase was caused by:
• $174 million - 5.4% capacity increase in ALBDs
• $122 million - increase in cruise ticket revenue, driven primarily by price improvements in the Caribbean, European and Alaska programs
• $32 million - 1.1 percentage point increase in occupancy
The remaining 29% of our North America segment's 2017 total revenues were comprised of onboard and other cruise revenues, which increased by $115 million, or 8.8%, to $1.4 billion in 2017 from $1.3 billion in 2016.
The increase was caused by:
• $71 million - 5.4% capacity increase in ALBDs
• $40 million - higher onboard spending by our guests
Concession revenues, which are included in onboard and other revenues, increased by $18 million, or 5.8%, to $331 million in 2017 from $313 million in 2016.
EAA Segment
Cruise passenger ticket revenues made up 81% of our EAA segment's 2017 total revenues. Cruise passenger ticket revenues decreased by $79 million, or 3.6%, to $2.1 billion in 2017 from $2.2 billion in 2016.
This decrease was caused by:
• $149 million - foreign currency translational impact
• $23 million - 1.0 percentage point decrease in occupancy driven primarily by the China programs
• $21 million - decrease in air transportation revenues from guests who purchased their tickets from us
These decreases were partially offset by:
• $78 million - increase in cruise ticket revenue, driven primarily by price improvements in the Caribbean and European programs, partially offset by decreases in the China programs
• $26 million - 1.2% capacity increase in ALBDs
The remaining 19% of our EAA segment's 2017 total revenues were comprised of onboard and other cruise revenues, which slightly decreased by $1 million to $513 million in 2017 from $514 million in 2016. This decrease was caused by $30 million of foreign currency translational impact, partially offset by higher onboard spending by our guests, which accounted for $25 million.
Concession revenues, which are included in onboard and other revenues, decreased by $13 million, or 8.6%, to $141 million in 2017 from and $154 million in 2016.
Costs and Expenses
Consolidated
Operating costs and expenses increased by $369 million, or 8.2%, to $4.9 billion in 2017 from $4.5 billion in 2016.
This increase was caused by:
• $218 million - higher fuel prices
• $164 million - 3.7% capacity increase in ALBDs
• $41 million - higher ship port costs
• $28 million - higher cruise payroll and related expenses
• $22 million - higher dry-dock expenses
These increases were partially offset by:
• $105 million - foreign currency translational impact
• $30 million - decrease in air transportation costs related to the decreases in revenues from guests who purchased their tickets from us
Selling and administrative expenses increased by $19 million, or 1.8%, and remained at $1.1 billion in both 2017 and 2016.
Depreciation and amortization expenses increased by $35 million, or 4.1%, to $896 million in 2017 from $861 million in 2016.
North America Segment
Operating costs and expenses increased by $301 million, or 11%, to $3.0 billion in 2017 from $2.7 billion in 2016.
This increase was caused by:
• $145 million - 5.4% capacity increase in ALBDs
• $140 million - higher fuel prices
Selling and administrative expenses increased by $36 million, or 6.0%, to $639 million in 2017 from $603 million in 2016.
Depreciation and amortization expenses increased by $40 million, or 7.7%, to $559 million in 2017 from $519 million in 2016.
EAA Segment
Operating costs and expenses increased by $57 million, or 3.2%, and was $1.8 billion in both 2017 and 2016.
This increase was caused by:
• $78 million - higher fuel prices
• $41 million - higher dry-dock expenses and ship repair and maintenance expenses
• $23 million - higher ship port costs
• $21 million - 1.2% capacity increase in ALBDs
• $19 million - higher cruise payroll and related expenses
These increases were partially offset by:
• $105 million - foreign currency translational impact
• $27 million - decrease in air transportation costs related to the decrease in revenues from guests who purchased their tickets from us
Selling and administrative expenses decreased by $8 million, or 2.3%, to $344 million in 2017 from $352 million in 2016.
Depreciation and amortization expenses slightly decreased by $3 million to $296 million in 2017 from $299 million in 2016.
Operating Income
Our consolidated operating income decreased by $44 million, or 4.8%, to $868 million in 2017 from $912 million in 2016. Our North America segment's operating income increased by $69 million, or 9.6%, to $785 million in 2017 from $716 million in 2016, and our EAA segment's operating income decreased by $126 million, or 40%, to $188 million in 2017 from $314 million in 2016. These changes were primarily due to the reasons discussed above.
Nonoperating Income (Expense)
Losses on fuel derivatives, net were comprised of the following (in millions):
|
|
Six Months Ended May 31, |
||||||
|
|
2017 |
|
2016 |
||||
|
Unrealized gains on fuel derivatives, net |
$ |
69 |
|
|
$ |
96 |
|
|
Realized losses on fuel derivatives, net |
(96 |
) |
|
(161 |
) |
||
|
Losses on fuel derivatives, net |
$ |
(27 |
) |
|
$ |
(65 |
) |
Key Performance Non-GAAP Financial Indicators
Consolidated gross and net revenue yields were computed by dividing the gross and net cruise revenues by ALBDs as follows (dollars in millions, except yields):
|
|
Six Months Ended May 31, |
|
||||||||||
|
|
2017 |
|
2017 |
|
2016 |
|
||||||
|
|
|
|
|
|
|
|
||||||
|
Passenger ticket revenues |
$ |
5,676 |
|
|
$ |
5,825 |
|
|
$ |
5,414 |
|
|
|
Onboard and other revenues |
2,014 |
|
|
2,044 |
|
|
1,901 |
|
|
|||
|
Gross cruise revenues |
7,690 |
|
|
7,869 |
|
|
7,315 |
|
|
|||
|
Less cruise costs |
|
|
|
|
|
|
||||||
|
Commissions, transportation and other |
(1,082 |
) |
|
(1,114 |
) |
|
(1,077 |
) |
|
|||
|
Onboard and other |
(253 |
) |
|
(258 |
) |
|
(240 |
) |
|
|||
|
|
(1,335 |
) |
|
(1,372 |
) |
|
(1,317 |
) |
|
|||
|
Net passenger ticket revenues |
4,594 |
|
|
4,711 |
|
|
4,337 |
|
|
|||
|
Net onboard and other revenues |
1,761 |
|
|
1,786 |
|
|
1,661 |
|
|
|||
|
Net cruise revenues |
$ |
6,355 |
|
|
$ |
6,497 |
|
|
$ |
5,998 |
|
|
|
ALBDs |
40,420,819 |
|
|
40,420,819 |
|
|
38,983,272 |
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Gross revenue yields |
$ |
190.25 |
|
|
$ |
194.68 |
|
|
$ |
187.65 |
|
|
|
% increase vs. 2016 |
1.4 |
% |
|
3.7 |
% |
|
|
|
||||
|
Net revenue yields |
$ |
157.21 |
|
|
$ |
160.74 |
|
|
$ |
153.87 |
|
|
|
% increase vs. 2016 |
2.2 |
% |
|
4.5 |
% |
|
|
|
||||
|
Net passenger ticket revenue yields |
$ |
113.65 |
|
|
$ |
116.56 |
|
|
$ |
111.25 |
|
|
|
% increase vs. 2016 |
2.2 |
% |
|
4.8 |
% |
|
|
|
||||
|
Net onboard and other revenue yields |
$ |
43.56 |
|
|
$ |
44.18 |
|
|
$ |
42.61 |
|
|
|
% increase vs. 2016 |
2.2 |
% |
|
3.7 |
% |
|
|
|
||||
|
|
Six Months Ended May 31, |
|
||||||||||
|
|
2017 |
|
2017 Constant Currency |
|
2016 |
|
||||||
|
Net passenger ticket revenues |
$ |
4,594 |
|
|
$ |
4,716 |
|
|
$ |
4,337 |
|
|
|
Net onboard and other revenues |
1,761 |
|
|
1,778 |
|
|
1,661 |
|
|
|||
|
Net cruise revenues |
$ |
6,355 |
|
|
$ |
6,494 |
|
|
$ |
5,998 |
|
|
|
ALBDs |
40,420,819 |
|
|
40,420,819 |
|
|
38,983,272 |
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Net revenue yields |
$ |
157.21 |
|
|
$ |
160.65 |
|
|
$ |
153.87 |
|
|
|
% increase vs. 2016 |
2.2 |
% |
|
4.4 |
% |
|
|
|
||||
|
Net passenger ticket revenue yields |
$ |
113.65 |
|
|
$ |
116.68 |
|
|
$ |
111.25 |
|
|
|
% increase vs. 2016 |
2.2 |
% |
|
4.9 |
% |
|
|
|
||||
|
Net onboard and other revenue yields |
$ |
43.56 |
|
|
$ |
43.98 |
|
|
$ |
42.61 |
|
|
|
% increase vs. 2016 |
2.2 |
% |
|
3.2 |
% |
|
|
|
||||
Consolidated gross and net cruise costs and net cruise costs excluding fuel per ALBD were computed by dividing the gross and net cruise costs and net cruise costs excluding fuel by ALBDs as follows (dollars in millions, except costs per ALBD):
|
|
Six Months Ended May 31, |
|
||||||||||
|
|
2017 |
|
2017 |
|
2016 |
|
||||||
|
Cruise operating expenses |
$ |
4,824 |
|
|
$ |
4,929 |
|
|
$ |
4,460 |
|
|
|
Cruise selling and administrative expenses |
1,094 |
|
|
1,117 |
|
|
1,079 |
|
|
|||
|
Gross cruise costs |
5,918 |
|
|
6,046 |
|
|
5,539 |
|
|
|||
|
Less cruise costs included above |
|
|
|
|
|
|
||||||
|
Commissions, transportation and other |
(1,082 |
) |
|
(1,114 |
) |
|
(1,077 |
) |
|
|||
|
Onboard and other |
(253 |
) |
|
(258 |
) |
|
(240 |
) |
|
|||
|
Gain on ship sale |
4 |
|
|
4 |
|
|
2 |
|
|
|||
|
Restructuring expenses |
- |
|
|
- |
|
|
(2 |
) |
|
|||
|
Other |
- |
|
|
- |
|
|
(21 |
) |
|
|||
|
Net cruise costs |
4,587 |
|
|
4,678 |
|
|
4,201 |
|
|
|||
|
Less fuel |
(607 |
) |
|
(607 |
) |
|
(383 |
) |
|
|||
|
Net cruise costs excluding fuel |
$ |
3,980 |
|
|
$ |
4,071 |
|
|
$ |
3,818 |
|
|
|
ALBDs |
40,420,819 |
|
|
40,420,819 |
|
|
38,983,272 |
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Gross cruise costs per ALBD |
$ |
146.42 |
|
|
$ |
149.57 |
|
|
$ |
142.08 |
|
|
|
% increase vs. 2016 |
3.1 |
% |
|
5.3 |
% |
|
|
|
||||
|
Net cruise costs excluding fuel per ALBD |
$ |
98.46 |
|
|
$ |
100.71 |
|
|
$ |
97.93 |
|
|
|
% increase vs. 2016 |
0.5 |
% |
|
2.8 |
% |
|
|
|
||||
|
|
Six Months Ended May 31, |
|
||||||||||
|
|
2017 |
|
2017 |
|
2016 |
|
||||||
|
Net cruise costs excluding fuel |
$ |
3,980 |
|
|
$ |
4,051 |
|
|
$ |
3,818 |
|
|
|
ALBDs |
40,420,819 |
|
|
40,420,819 |
|
|
38,983,272 |
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Net cruise costs excluding fuel per ALBD |
$ |
98.46 |
|
|
$ |
100.23 |
|
|
$ |
97.93 |
|
|
|
% increase vs. 2016 |
0.5 |
% |
|
2.3 |
% |
|
|
|
||||
Adjusted fully diluted earnings per share was computed as follows (in millions, except per share data):
|
|
Six Months Ended |
|
||||||
|
|
May 31, |
|
||||||
|
|
2017 |
|
2016 |
|
||||
|
Net income |
|
|
|
|
||||
|
U.S. GAAP net income |
$ |
730 |
|
|
$ |
747 |
|
|
|
Unrealized (gains) losses on fuel derivatives, net |
(69 |
) |
|
(96 |
) |
|
||
|
(Gain) on ship sale |
(4 |
) |
|
(2 |
) |
|
||
|
Restructuring expenses |
- |
|
|
2 |
|
|
||
|
Other |
- |
|
|
21 |
|
|
||
|
Adjusted net income |
$ |
657 |
|
|
$ |
672 |
|
|
|
Weighted-average shares outstanding |
727 |
|
|
761 |
|
|
||
|
|
|
|
|
|
||||
|
Earnings per share |
|
|
|
|
||||
|
U.S. GAAP earnings per share |
$ |
1.00 |
|
|
$ |
0.98 |
|
|
|
Unrealized (gains) losses on fuel derivatives, net |
(0.10 |
) |
|
(0.13 |
) |
|
||
|
(Gain) on ship sale |
- |
|
|
- |
|
|
||
|
Restructuring expenses |
- |
|
|
- |
|
|
||
|
Other |
- |
|
|
0.03 |
|
|
||
|
Adjusted earnings per share |
$ |
0.90 |
|
|
$ |
0.88 |
|
|
|
|
|
|
|
|
||||
Net cruise revenues increased by $357 million, or 6.0%, to $6.4 billion in 2017 from $6.0 billion in 2016.
The increase in net cruise revenues was caused by:
• $275 million - 4.4% increase in constant currency net revenue yields
• $221 million - 3.7% capacity increase in ALBDs
These increases were partially offset by foreign currency impacts (including both the foreign currency translational and transactional impacts), which accounted for $140 million.
The 4.4% increase in net revenue yields on a constant currency basis was due to a 4.9% increase in net passenger ticket revenue yields and a 3.2% increase in net onboard and other revenue yields.
The 4.9% increase in net passenger ticket revenue yields was driven primarily by price improvements in our Caribbean, European and Alaska programs for our North America segment and European and Caribbean programs for our EAA segment, partially offset by decreases in our China programs. This 4.9% increase in net passenger ticket revenue yields was comprised of a 4.9% increase from our North America segment and a 4.0% increase from our EAA segment.
The 3.2% increase in net onboard and other revenue yields was caused by similar increases in our North America and EAA segments.
Gross cruise revenues increased by $375 million, or 5.1%, to $7.7 billion in 2017 from $7.3 billion in 2016 for largely the same reasons as discussed above.
Net cruise costs excluding fuel increased by $162 million, or 4.2%, to $4.0 billion in 2017 from $3.8 billion in 2016.
The increase in net cruise costs excluding fuel was caused by:
• $141 million - 3.7% capacity increase in ALBDs
• $93 million - 2.3% increase in constant currency net cruise costs excluding fuel
These increases were partially offset by foreign currency impacts (including both the foreign currency translational and transactional impacts), which accounted for $72 million.
Net cruise costs excluding fuel per ALBD increased by 2.3%.
Fuel costs increased by $224 million, or 58%, to $607 million in 2017 from $383 million in 2016. This was driven by higher fuel prices, which accounted for $218 million.
Gross cruise costs decreased by $379 million, or 6.8%, to $5.9 billion in 2017 from $5.5 billion in 2016 for largely the same reasons as discussed above.
Liquidity, Financial Condition and Capital Resources
Our primary financial goals are to profitably grow our cruise business and increase our return on invested capital ("ROIC"), reaching double digit returns, while maintaining a strong balance sheet and strong investment grade credit ratings. We define ROIC as the twelve month adjusted earnings before interest divided by the monthly average of debt plus equity minus construction-in-progress. Our ability to generate significant operating cash flow allows us to internally fund our capital investments. We are committed to returning free cash flow to our shareholders in the form of dividends and/or share repurchases. As we continue to profitably grow our cruise business, we plan to increase our debt level in a manner consistent with maintaining our strong credit metrics. This will allow us to return both free cash flow and incremental debt proceeds to our shareholders in the form of dividends and/or share repurchases. Other objectives of our capital structure policy are to maintain a sufficient level of liquidity with our available cash and cash equivalents and committed financings for immediate and future liquidity needs, and a reasonable debt maturity profile.
Based on our historical results, projections and financial condition, we believe that our future operating cash flows and liquidity will be sufficient to fund all of our expected capital projects including shipbuilding commitments, ship improvements, debt service requirements, working capital needs and other firm commitments over the next several years. We believe that our ability to generate significant operating cash flows and our strong balance sheet as evidenced by our investment grade credit ratings provide us with the ability, in most financial credit market environments, to obtain debt financing.
We had a working capital deficit of $7.3 billion as of May 31, 2017 compared to a working capital deficit of $5.4 billion as of November 30, 2016. The increase in working capital deficit was mainly due to the increase in customer deposits and our net current portion of our borrowings. We operate with a substantial working capital deficit. This deficit is mainly attributable to the fact that, under our business model, a vast majority of our passenger ticket receipts are collected in advance of the applicable sailing date. These advance passenger receipts remain a current liability until the sailing date. The cash generated from these advance receipts is used interchangeably with cash on hand from other sources, such as our borrowings and other cash from operations. The cash received as advanced receipts can be used to fund operating expenses, pay down our debt, invest in long term investments or any other use of cash. Included within our working capital deficit are $4.8 billion and $3.5 billion of customer deposits as of May 31, 2017 and November 30, 2016, respectively. In addition, we have a relatively low-level of accounts receivable and limited investment in inventories. We generate substantial cash flows from operations and our business model has historically allowed us to maintain this working capital deficit and still meet our operating, investing and financing needs. We expect that we will continue to have working capital deficits in the future.
Sources and Uses of Cash
Operating Activities
Our business provided $2.8 billion of net cash from operations during the six months ended May 31, 2017, an increase of $0.2 billion, or 6%, compared to $2.7 billion for the same period in 2016. This increase was caused by an increase in our customer deposits.
Investing Activities
During the six months ended May 31, 2017, net cash used in investing activities was $1.9 billion. This was substantially due to:
• Capital expenditures of $945 million for our ongoing new shipbuilding program
• Capital expenditures of $955 million for ship improvements and replacements, information technology, buildings and improvements and other assets
• Payments of $99 million of fuel derivative settlements
During the six months ended May 31, 2016, net cash used in investing activities was $2.2 billion. This was comprised of:
• Capital expenditures of $1.4 billion for our ongoing new shipbuilding program
• Capital expenditures of $590 million for ship improvements and replacements, information technology, buildings and improvements and other assets
• $170 million of fuel derivative settlements
• $25 million of collateral to one of our fuel derivative counterparties
Financing Activities
During the six months ended May 31, 2017, net cash used in financing activities of $935 million was substantially due to the following:
• Net proceeds from short-term borrowings of $182 million in connection with our availability of, and needs for, cash at various times throughout the period
• Repayments of $907 million of long-term debt
• Issuances of $100 million of long-term debt under a term loan
• Proceeds of $367 million of long-term debt under an export credit facility
• Payments of cash dividends of $507 million
• Purchases of $152 million of Carnival plc ordinary shares in open market transactions under our Repurchase Program
During the six months ended May 31, 2016, net cash used in financing activities of $1.4 billion was substantially due to the following:
• Net proceeds from short-term borrowings of $379 million in connection with our availability of, and needs for, cash at various times throughout the period
• Repayments of $869 million of long-term debt
• Issuances of $555 million of euro-denominated publicly-traded notes, which net proceeds are being used for general corporate purposes
• Proceeds of $379 million of long-term debt under an export credit facility
• Payments of cash dividends of $459 million
• Purchases of $1.4 billion of shares of Carnival Corporation common stock in open market transactions of which $1.4 billion were repurchased under our Repurchase Program and $39 million were repurchased under our Stock Swap Programs
• Sales of $40 million of treasury stock under our Stock Swap Programs
Future Commitments and Funding Sources
Our total annual capital expenditures consist of ships under contract for construction entered into through June 23, 2017, and estimated improvements to existing ships and shoreside assets and are expected to be (in billions):
|
|
|
2017 |
|
2018 |
|
2019 |
|
2020 |
|
2021 |
|
2022 |
||||||||||||
|
Total annual capital expenditures |
|
$ |
3.0 |
|
|
$ |
3.8 |
|
|
$ |
4.8 |
|
|
$ |
4.6 |
|
|
$ |
3.6 |
|
|
$ |
2.8 |
|
The year-over-year percentage increases in our annual capacity are expected to result primarily from contracted new ships entering service and are currently expected to be:
|
|
|
2017 |
|
2018 |
|
2019 |
|
2020 |
|
2021 |
|
2022 |
||||||
|
Annual capacity increase (a) |
|
3.0 |
% |
|
2.5 |
% |
|
5.6 |
% |
|
8.2 |
% |
|
6.4 |
% |
|
3.3 |
% |
(a) These percentage increases include only contracted ship orders, sales and other dispositions.
At May 31, 2017, we had liquidity of $11.9 billion. Our liquidity consisted of $348 million of cash and cash equivalents, which excludes $249 million of cash used for current operations, $2.3 billion available for borrowing under our revolving credit facilities, net of our outstanding commercial paper borrowings, and $9.3 billion under our committed future financings, which are comprised of ship export credit facilities. These commitments are from numerous large and well-established banks and export credit agencies, which we believe will honor their contractual agreements with us. The committed future financing will be available as follows (in millions):
|
|
|
2018 |
|
2019 |
|
2020 |
|
2021 |
|
2022 |
||||||||||
|
Availability of committed future financing at May 31, 2017 |
|
$ |
1,957 |
|
|
$ |
2,548 |
|
|
$ |
2,266 |
|
|
$ |
1,689 |
|
|
$ |
875 |
|
At May 31, 2017, all of our revolving credit facilities are scheduled to mature in 2021, except for $300 million that matures in 2020.
Substantially all of our debt agreements contain financial covenants as described in Note 6 - "Unsecured Debt" in the annual consolidated financial statements, which is included within our Form 10-K. At May 31, 2017, we were in compliance with our debt covenants. In addition, based on our forecasted operating results, financial condition and cash flows, we expect to be in compliance with our debt covenants for the foreseeable future. Generally, if an event of default under any debt agreement occurs, then pursuant to cross default acceleration clauses, substantially all of our outstanding debt and derivative contract payables could become due, and all debt and derivative contracts could be terminated.
Off-Balance Sheet Arrangements
We are not a party to any off-balance sheet arrangements, including guarantee contracts, retained or contingent interests, certain derivative instruments and variable interest entities that either have, or are reasonably likely to have, a current or future material effect on our consolidated financial statements.
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
For a discussion of our hedging strategies and market risks, see the discussion below and Note 4 - "Fair Value Measurements, Derivative Instruments and Hedging Activities" in our consolidated financial statements and Management's Discussion and Analysis of Financial Condition and Results of Operations within our Form 10-K.
Operational Currency Risks
We have foreign operations that have functional currencies other than the U.S. dollar, which result in foreign currency translational impacts. We execute transactions in a number of currencies other than their functional currencies, which result in foreign currency transactional impacts. Based on a 10% change in all currency exchange rates that were used in our June 22, 2017 guidance, we estimate that our adjusted diluted earnings per share June 22, 2017 guidance would change by the following:
• $0.14 per share for the remaining two quarters of 2017
• $0.09 per share for the third quarter of 2017
Interest Rate Risks
The composition of our debt, including the effect of foreign currency swaps and interest rate swaps, was as follows:
|
|
May 31, 2017 |
|
November 30, 2016 |
||
|
Fixed rate |
29 |
% |
|
28 |
% |
|
Euro fixed rate |
35 |
% |
|
35 |
% |
|
Floating rate |
7 |
% |
|
14 |
% |
|
Euro floating rate |
26 |
% |
|
23 |
% |
|
GBP floating rate |
3 |
% |
|
- |
% |
Fuel Price Risks
Based on a 10% change in fuel prices versus the current spot price that was used to calculate fuel expense in our June 22, 2017 guidance, we estimate that our adjusted diluted earnings per share June 22, 2017 guidance would change by the following:
• $0.08 per share for the remaining two quarters of 2017
• $0.04 per share for the third quarter of 2017
Based on a 10% change in Brent prices versus the current spot price that was used to calculate realized gains (losses) on fuel derivatives in our June 22, 2017 guidance, we estimate that our adjusted diluted earnings per share June 22, 2017 guidance would change by the following:
• $0.03 per share for the remaining two quarters of 2017
• $0.01 per share for the third quarter of 2017
At May 31, 2017, the unrealized losses on our outstanding fuel derivative contracts were $252 million.
Item 4. Controls and Procedures.
A. Evaluation of Disclosure Controls and Procedures
Disclosure controls and procedures are designed to provide reasonable assurance that information required to be disclosed by us in the reports that we file or submit under the Securities Exchange Act of 1934, is recorded, processed, summarized and reported, within the time periods specified in the U.S. Securities and Exchange Commission's rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by us in our reports that we file or submit under the Securities Exchange Act of 1934 is accumulated and communicated to our management, including our principal executive and principal financial officers, or persons performing similar functions, as appropriate, to allow timely decisions regarding required disclosure.
Our President and Chief Executive Officer and our Chief Financial Officer and Chief Accounting Officer have evaluated our disclosure controls and procedures and have concluded, as of May 31, 2017, that they are effective at a reasonable level of assurance, as described above.
B. Changes in Internal Control over Financial Reporting
There have been no changes in our internal control over financial reporting during the quarter ended May 31, 2017 that have materially affected or are reasonably likely to materially affect our internal control over financial reporting.
PART II - OTHER INFORMATION
Item 1. Legal Proceedings.
As previously disclosed, in 2015, the Alaska Department of Environmental Conservation issued Notices of Violations to all of the major cruise lines who had operated in the state of Alaska, including Carnival Cruise Line, Holland America Line and Princess Cruises, for alleged violations of the Alaska Marine Vessel Visible Emission Standards. On May 22, 2017, Holland America Line and Princess Cruises entered into settlement agreements settling all claims. Carnival Cruise Line settled its claims on August 6, 2016.
On May 19, 2017, Holland America Line and Princess Cruises notified the National Oceanic and Atmospheric Administration ("NOAA") regarding discharges made by certain vessels in the recently expanded area of the National Marine Sanctuary in the Farallones Islands. NOAA is conducting an investigation. We believe the ultimate outcome will not have a material impact on our consolidated financial statements.
Item 1A. Risk Factors.
The risk factors that affect our business and financial results are discussed in "Item 1A. Risk Factors," included in the Form 10-K, and there has been no material change to these risk factors since the Form 10-K filing. We wish to caution the reader that the risk factors discussed in "Item 1A. Risk Factors," included in the Form 10-K, and those described elsewhere in this report or other Securities and Exchange Commission filings, could cause future results to differ materially from those stated in any forward-looking statements. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition or future results.
SCHEDULE C
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
A. Repurchase Program
Under a share repurchase program effective 2004, we are authorized to repurchase Carnival Corporation common stock and Carnival plc ordinary shares (the "Repurchase Program"). On April 6, 2017, the Boards of Directors approved a modification of the general authorization under the Repurchase Program, which replenished the remaining authorized repurchases at the time of the approval to $1.0 billion. The Repurchase Program does not have an expiration date and may be discontinued by our Boards of Directors at any time.
No shares of Carnival Corporation common stock were repurchased pursuant to the Repurchase Program during the three months ended May 31, 2017. During this period, repurchases of Carnival plc ordinary shares pursuant to the Repurchase Program were as follows:
|
Period |
|
Total Number of Shares of Carnival plc Purchased |
|
Average Price Paid per Share of Carnival plc |
|
Maximum Dollar Value of Shares That May Yet Be Purchased Under the Repurchase Program |
|||||
|
|
|
(in millions) |
|
|
|
(in millions) |
|||||
|
March 1, 2017 through March 31, 2017 |
|
1.1 |
|
|
$ |
55.75 |
|
|
$ |
266 |
|
|
April 1, 2017 through April 30, 2017 |
|
0.4 |
|
|
$ |
57.18 |
|
|
$ |
989 |
|
|
May 1, 2017 through May 31, 2017 |
|
- |
|
|
$ |
- |
|
|
$ |
989 |
|
|
Total |
|
1.5 |
|
|
$ |
56.14 |
|
|
|
||
No shares of Carnival Corporation common stock or Carnival plc ordinary shares were purchased outside of publicly announced plans or programs.
B. Stock Swap Programs
In addition to the Repurchase Program, we also have programs that allow us to obtain an economic benefit when either Carnival Corporation common stock is trading at a premium to the price of Carnival plc ordinary shares or Carnival Corporation common stock is trading at a discount to Carnival plc ordinary shares (the "Stock Swap Programs"). For example:
• In the event that Carnival Corporation common stock trades at a premium to Carnival plc ordinary shares, we may from time to time elect to issue and sell shares of Carnival Corporation common stock through a sales agent, at prevailing market prices in ordinary brokers' transactions, and use the sale proceeds to repurchase Carnival plc ordinary shares in the UK market on an equivalent basis.
• In the event that Carnival Corporation common stock trades at a discount to Carnival plc ordinary shares, we may from time to time elect to sell ordinary shares of Carnival plc, with such sales made by Carnival Corporation or Carnival Investments Limited ("CIL") through its sales agent, at prevailing market prices in ordinary brokers' transactions, and use the sale proceeds to repurchase shares of Carnival Corporation common stock in the U.S. market on an equivalent basis.
Any realized economic benefit under the Stock Swap Programs is used for general corporate purposes, which could include repurchasing additional stock under the Repurchase Program.
Under the Stock Swap Programs effective 2008, the Boards of Directors have made the following authorizations:
• In January 2017, to issue and sell up to 22.0 million shares of Carnival Corporation common stock in the U.S. market and repurchase up to 22.0 million of Carnival plc ordinary shares in the UK market. We had 22.0 million shares remaining under this authorization at May 31, 2017.
• In February 2016, to sell up to 26.9 million of existing Carnival plc ordinary shares in the UK market and repurchase up to 26.9 million shares of Carnival Corporation common stock in the U.S. market. We had 26.0 million shares remaining under this authorization at May 31, 2017.
During the three months ended May 31, 2017, no Carnival Corporation common stock or Carnival plc ordinary shares were sold or repurchased under the Stock Swap Programs. Any sales of Carnival Corporation shares and Carnival plc ordinary shares have been or will be registered under the Securities Act of 1933.
C. Carnival plc Shareholder Approvals
Carnival plc ordinary share repurchases under both the Repurchase Program and the Stock Swap Programs require annual shareholder approval. The existing shareholder approval is limited to a maximum of 21.6 million ordinary shares and is valid until the earlier of the conclusion of the Carnival plc 2018 annual general meeting or July 4, 2018. At May 31, 2017, the remaining Carnival plc availability under the Repurchase Program and the Stock Swap Programs was 21.4 million ordinary shares.
This information is provided by RNS
Latest directors dealings
- 4 hours ago Johnson Matthey
- 6 hours ago Galliford Try
- 6 hours ago Galliford Try
- 6 hours ago Centrica
- 7 hours ago Smith & Nephew